[CCM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.81%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 163,076 273,769 288,486 357,878 397,688 368,683 343,098 -11.65%
PBT 14,585 8,737 9,428 15,957 14,570 3,061 7,783 11.02%
Tax -6,183 -2,385 -2,322 -5,645 -5,376 -1,632 -3,632 9.26%
NP 8,402 6,352 7,106 10,312 9,194 1,429 4,151 12.46%
-
NP to SH 3,954 3,772 4,376 6,725 6,200 846 2,261 9.75%
-
Tax Rate 42.39% 27.30% 24.63% 35.38% 36.90% 53.32% 46.67% -
Total Cost 154,674 267,417 281,380 347,566 388,494 367,254 338,947 -12.25%
-
Net Worth 744,823 823,399 843,291 757,575 765,882 745,285 759,049 -0.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 744,823 823,399 843,291 757,575 765,882 745,285 759,049 -0.31%
NOSH 459,767 460,000 455,833 405,120 405,228 402,857 403,749 2.18%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.15% 2.32% 2.46% 2.88% 2.31% 0.39% 1.21% -
ROE 0.53% 0.46% 0.52% 0.89% 0.81% 0.11% 0.30% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.47 59.52 63.29 88.34 98.14 91.52 84.98 -13.54%
EPS 0.87 0.82 0.96 1.66 1.53 0.21 0.56 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.79 1.85 1.87 1.89 1.85 1.88 -2.44%
Adjusted Per Share Value based on latest NOSH - 405,120
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.25 163.25 172.03 213.41 237.15 219.85 204.60 -11.65%
EPS 2.36 2.25 2.61 4.01 3.70 0.50 1.35 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4415 4.9101 5.0287 4.5176 4.5671 4.4443 4.5263 -0.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.07 1.10 1.22 1.50 1.76 2.20 2.06 -
P/RPS 3.02 1.85 1.93 1.70 1.79 2.40 2.42 3.75%
P/EPS 124.42 134.15 127.08 90.36 115.03 1,047.62 367.86 -16.52%
EY 0.80 0.75 0.79 1.11 0.87 0.10 0.27 19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.66 0.80 0.93 1.19 1.10 -8.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 04/06/15 27/05/14 31/05/13 21/05/12 27/05/11 27/05/10 27/05/09 -
Price 1.01 1.10 1.22 1.42 1.70 2.17 2.33 -
P/RPS 2.85 1.85 1.93 1.61 1.73 2.37 2.74 0.65%
P/EPS 117.44 134.15 127.08 85.54 111.11 1,033.33 416.07 -19.00%
EY 0.85 0.75 0.79 1.17 0.90 0.10 0.24 23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.76 0.90 1.17 1.24 -10.90%

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