[CCM] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.68%
YoY- -79.72%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 261,477 222,641 470,254 848,537 995,029 1,135,022 1,207,383 -22.48%
PBT 7,900 3,468 37,972 13,224 36,247 41,376 47,788 -25.89%
Tax 25,365 -325 -20,185 -3,180 -8,864 -11,270 -22,246 -
NP 33,265 3,143 17,787 10,044 27,383 30,106 25,542 4.49%
-
NP to SH 22,839 3,057 10,910 3,614 17,822 18,007 12,813 10.10%
-
Tax Rate -321.08% 9.37% 53.16% 24.05% 24.45% 27.24% 46.55% -
Total Cost 228,212 219,498 452,467 838,493 967,646 1,104,916 1,181,841 -23.95%
-
Net Worth 750,684 666,152 742,613 828,017 838,412 752,652 767,971 -0.37%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,374 22,813 11,460 11,436 9,850 - - -
Div Payout % 49.80% 746.27% 105.04% 316.46% 55.27% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 750,684 666,152 742,613 828,017 838,412 752,652 767,971 -0.37%
NOSH 454,960 456,268 458,403 457,468 458,149 404,651 404,195 1.98%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.72% 1.41% 3.78% 1.18% 2.75% 2.65% 2.12% -
ROE 3.04% 0.46% 1.47% 0.44% 2.13% 2.39% 1.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.47 48.80 102.59 185.49 217.18 280.49 298.71 -24.00%
EPS 5.02 0.67 2.40 0.79 3.89 4.45 3.17 7.95%
DPS 2.50 5.00 2.50 2.50 2.15 0.00 0.00 -
NAPS 1.65 1.46 1.62 1.81 1.83 1.86 1.90 -2.32%
Adjusted Per Share Value based on latest NOSH - 456,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 155.92 132.76 280.42 506.00 593.35 676.83 719.98 -22.48%
EPS 13.62 1.82 6.51 2.16 10.63 10.74 7.64 10.10%
DPS 6.78 13.60 6.83 6.82 5.87 0.00 0.00 -
NAPS 4.4765 3.9724 4.4283 4.9376 4.9996 4.4882 4.5795 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.43 0.925 0.915 1.10 1.13 1.35 1.22 -
P/RPS 2.49 1.90 0.89 0.59 0.52 0.48 0.41 35.03%
P/EPS 28.49 138.06 38.45 139.24 29.05 30.34 38.49 -4.88%
EY 3.51 0.72 2.60 0.72 3.44 3.30 2.60 5.12%
DY 1.75 5.41 2.73 2.27 1.90 0.00 0.00 -
P/NAPS 0.87 0.63 0.56 0.61 0.62 0.73 0.64 5.24%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 25/11/15 27/11/14 29/11/13 23/11/12 22/11/11 -
Price 1.58 0.905 1.00 1.09 1.06 1.21 1.77 -
P/RPS 2.75 1.85 0.97 0.59 0.49 0.43 0.59 29.21%
P/EPS 31.47 135.07 42.02 137.97 27.25 27.19 55.84 -9.10%
EY 3.18 0.74 2.38 0.72 3.67 3.68 1.79 10.04%
DY 1.58 5.52 2.50 2.29 2.03 0.00 0.00 -
P/NAPS 0.96 0.62 0.62 0.60 0.58 0.65 0.93 0.53%

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