[CCM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
04-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 137.2%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 405,596 355,752 606,124 652,304 1,095,076 1,153,944 1,431,512 -18.94%
PBT 58,104 16,088 48,984 58,340 34,948 37,712 63,828 -1.55%
Tax -16,680 30,916 -44,704 -24,732 -9,540 -9,288 -22,580 -4.92%
NP 41,424 47,004 4,280 33,608 25,408 28,424 41,248 0.07%
-
NP to SH 39,924 32,908 -1,000 15,816 15,088 17,504 26,900 6.79%
-
Tax Rate 28.71% -192.17% 91.26% 42.39% 27.30% 24.63% 35.38% -
Total Cost 364,172 308,748 601,844 618,696 1,069,668 1,125,520 1,390,264 -20.00%
-
Net Worth 308,560 745,936 620,833 744,823 823,399 843,291 757,575 -13.89%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 20,123 45,763 - - - - - -
Div Payout % 50.40% 139.06% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 308,560 745,936 620,833 744,823 823,399 843,291 757,575 -13.89%
NOSH 167,696 457,630 416,666 459,767 460,000 455,833 405,120 -13.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.21% 13.21% 0.71% 5.15% 2.32% 2.46% 2.88% -
ROE 12.94% 4.41% -0.16% 2.12% 1.83% 2.08% 3.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 241.86 77.74 145.47 141.88 238.06 253.15 353.35 -6.12%
EPS 23.80 7.20 -0.24 3.48 3.28 3.84 6.64 23.69%
DPS 12.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.63 1.49 1.62 1.79 1.85 1.87 -0.26%
Adjusted Per Share Value based on latest NOSH - 459,767
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 241.86 212.14 361.44 388.98 653.01 688.12 853.64 -18.94%
EPS 23.80 19.62 -0.60 9.43 9.00 10.44 16.04 6.79%
DPS 12.00 27.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 4.4481 3.7021 4.4415 4.9101 5.0287 4.5176 -13.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.03 1.52 0.975 1.07 1.10 1.22 1.50 -
P/RPS 0.84 1.96 0.67 0.75 0.46 0.48 0.42 12.24%
P/EPS 8.53 21.14 -406.25 31.10 33.54 31.77 22.59 -14.97%
EY 11.73 4.73 -0.25 3.21 2.98 3.15 4.43 17.61%
DY 5.91 6.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.65 0.66 0.61 0.66 0.80 5.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 23/05/16 04/06/15 27/05/14 31/05/13 21/05/12 -
Price 1.89 1.49 0.90 1.01 1.10 1.22 1.42 -
P/RPS 0.78 1.92 0.62 0.71 0.46 0.48 0.40 11.76%
P/EPS 7.94 20.72 -375.00 29.36 33.54 31.77 21.39 -15.21%
EY 12.60 4.83 -0.27 3.41 2.98 3.15 4.68 17.93%
DY 6.35 6.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.60 0.62 0.61 0.66 0.76 5.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment