[CCM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 110.89%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 75,506 156,353 263,667 311,472 374,049 394,272 388,378 -23.86%
PBT 1,385 17,312 492 11,138 14,697 12,872 23,484 -37.58%
Tax -24,891 -10,099 -371 -1,430 -2,989 -8,443 -5,252 29.57%
NP -23,506 7,213 121 9,708 11,708 4,429 18,232 -
-
NP to SH -20,652 6,643 -2,280 9,121 8,222 17 14,608 -
-
Tax Rate 1,797.18% 58.34% 75.41% 12.84% 20.34% 65.59% 22.36% -
Total Cost 99,012 149,140 263,546 301,764 362,341 389,843 370,146 -19.71%
-
Net Worth 664,139 742,183 825,359 838,765 753,345 404,723 720,283 -1.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,372 11,453 11,400 - - - - -
Div Payout % 0.00% 172.41% 0.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 664,139 742,183 825,359 838,765 753,345 404,723 720,283 -1.34%
NOSH 454,889 458,137 456,000 458,341 405,024 404,723 404,653 1.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -31.13% 4.61% 0.05% 3.12% 3.13% 1.12% 4.69% -
ROE -3.11% 0.90% -0.28% 1.09% 1.09% 0.00% 2.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.60 34.13 57.82 67.96 92.35 97.42 95.98 -25.33%
EPS -4.54 1.46 -0.50 1.99 2.03 0.00 3.61 -
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.62 1.81 1.83 1.86 1.00 1.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 458,341
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.03 93.24 157.23 185.74 223.05 235.11 231.60 -23.86%
EPS -12.32 3.96 -1.36 5.44 4.90 0.01 8.71 -
DPS 6.78 6.83 6.80 0.00 0.00 0.00 0.00 -
NAPS 3.9604 4.4258 4.9218 5.0017 4.4923 2.4134 4.2952 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.925 0.915 1.10 1.13 1.35 1.22 2.02 -
P/RPS 5.57 2.68 1.90 1.66 1.46 1.25 2.10 17.63%
P/EPS -20.37 63.10 -220.00 56.78 66.50 29,044.90 55.96 -
EY -4.91 1.58 -0.45 1.76 1.50 0.00 1.79 -
DY 2.70 2.73 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.61 0.62 0.73 1.22 1.13 -9.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 27/11/14 29/11/13 23/11/12 22/11/11 30/11/10 -
Price 0.905 1.00 1.09 1.06 1.21 1.77 1.98 -
P/RPS 5.45 2.93 1.89 1.56 1.31 1.82 2.06 17.58%
P/EPS -19.93 68.97 -218.00 53.27 59.61 42,138.90 54.85 -
EY -5.02 1.45 -0.46 1.88 1.68 0.00 1.82 -
DY 2.76 2.50 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.60 0.58 0.65 1.77 1.11 -9.24%

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