[CCM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 98.83%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 305,740 313,901 584,870 683,557 760,973 813,111 791,661 -14.65%
PBT 19,747 20,660 12,732 25,109 26,679 34,916 16,764 2.76%
Tax 6,902 -10,086 -2,809 -7,434 -8,281 -13,802 -9,240 -
NP 26,649 10,574 9,923 17,675 18,398 21,114 7,524 23.43%
-
NP to SH 23,709 4,267 5,894 8,701 9,785 12,797 2,842 42.36%
-
Tax Rate -34.95% 48.82% 22.06% 29.61% 31.04% 39.53% 55.12% -
Total Cost 279,091 303,327 574,947 665,882 742,575 791,997 784,137 -15.80%
-
Net Worth 681,293 458,817 817,849 856,361 756,113 777,539 740,521 -1.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,354 11,470 - 9,845 - - - -
Div Payout % 47.89% 268.82% - 113.16% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 681,293 458,817 817,849 856,361 756,113 777,539 740,521 -1.37%
NOSH 454,195 458,817 456,899 457,947 404,338 404,968 400,281 2.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.72% 3.37% 1.70% 2.59% 2.42% 2.60% 0.95% -
ROE 3.48% 0.93% 0.72% 1.02% 1.29% 1.65% 0.38% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 67.31 68.42 128.01 149.27 188.20 200.78 197.78 -16.42%
EPS 5.22 0.93 1.29 1.90 2.42 3.16 0.71 39.40%
DPS 2.50 2.50 0.00 2.15 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.79 1.87 1.87 1.92 1.85 -3.43%
Adjusted Per Share Value based on latest NOSH - 455,263
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 182.32 187.18 348.77 407.62 453.78 484.87 472.08 -14.65%
EPS 14.14 2.54 3.51 5.19 5.83 7.63 1.69 42.43%
DPS 6.77 6.84 0.00 5.87 0.00 0.00 0.00 -
NAPS 4.0627 2.736 4.877 5.1066 4.5088 4.6366 4.4159 -1.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 0.99 1.10 1.15 1.48 1.68 2.15 -
P/RPS 1.34 1.45 0.86 0.77 0.79 0.84 1.09 3.49%
P/EPS 17.24 106.45 85.27 60.53 61.16 53.16 302.82 -37.94%
EY 5.80 0.94 1.17 1.65 1.64 1.88 0.33 61.17%
DY 2.78 2.53 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.60 0.99 0.61 0.61 0.79 0.88 1.16 -10.39%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 29/08/14 29/08/13 17/08/12 19/08/11 26/08/10 -
Price 0.835 0.905 1.10 1.05 1.43 1.44 2.02 -
P/RPS 1.24 1.32 0.86 0.70 0.76 0.72 1.02 3.30%
P/EPS 16.00 97.31 85.27 55.26 59.09 45.57 284.51 -38.07%
EY 6.25 1.03 1.17 1.81 1.69 2.19 0.35 61.60%
DY 2.99 2.76 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.56 0.91 0.61 0.56 0.76 0.75 1.09 -10.49%

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