[CCM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -288.3%
YoY- -200.08%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 73,733 160,105 152,541 293,537 379,008 402,804 459,000 -26.24%
PBT -1,343 19,313 22,048 -15,397 30,506 9,888 18,952 -
Tax -85,638 -109,501 -67,515 -449 -593 3,809 -11,637 39.42%
NP -86,981 -90,188 -45,467 -15,846 29,913 13,697 7,315 -
-
NP to SH -66,686 -76,672 -46,128 -17,175 17,161 9,459 -2,078 78.17%
-
Tax Rate - 566.98% 306.22% - 1.94% -38.52% 61.40% -
Total Cost 160,714 250,293 198,008 309,383 349,095 389,107 451,685 -15.80%
-
Net Worth 745,936 677,460 755,276 832,041 405,291 404,999 742,428 0.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,440 - - - - 11,582 10,692 1.13%
Div Payout % 0.00% - - - - 122.45% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 745,936 677,460 755,276 832,041 405,291 404,999 742,428 0.07%
NOSH 457,630 457,743 457,743 470,079 405,291 404,999 403,493 2.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -117.97% -56.33% -29.81% -5.40% 7.89% 3.40% 1.59% -
ROE -8.94% -11.32% -6.11% -2.06% 4.23% 2.34% -0.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.11 34.98 33.32 62.44 93.51 99.46 113.76 -27.78%
EPS -14.67 -16.75 -10.08 -3.75 4.67 2.34 -0.51 74.95%
DPS 2.50 0.00 0.00 0.00 0.00 2.86 2.65 -0.96%
NAPS 1.63 1.48 1.65 1.77 1.00 1.00 1.84 -1.99%
Adjusted Per Share Value based on latest NOSH - 470,079
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.97 95.47 90.96 175.04 226.01 240.20 273.71 -26.24%
EPS -39.77 -45.72 -27.51 -10.24 10.23 5.64 -1.24 78.15%
DPS 6.82 0.00 0.00 0.00 0.00 6.91 6.38 1.11%
NAPS 4.4481 4.0398 4.5038 4.9616 2.4168 2.4151 4.4272 0.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.03 0.90 1.05 0.88 1.53 1.81 -
P/RPS 5.46 2.94 2.70 1.68 0.94 1.54 1.59 22.80%
P/EPS -6.04 -6.15 -8.93 -28.74 20.78 65.51 -351.46 -49.16%
EY -16.56 -16.26 -11.20 -3.48 4.81 1.53 -0.28 97.26%
DY 2.84 0.00 0.00 0.00 0.00 1.87 1.46 11.71%
P/NAPS 0.54 0.70 0.55 0.59 0.88 1.53 0.98 -9.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 -
Price 1.19 0.97 1.00 1.11 0.895 1.56 1.78 -
P/RPS 7.39 2.77 3.00 1.78 0.96 1.57 1.56 29.56%
P/EPS -8.17 -5.79 -9.92 -30.38 21.14 66.79 -345.63 -46.39%
EY -12.25 -17.27 -10.08 -3.29 4.73 1.50 -0.29 86.51%
DY 2.10 0.00 0.00 0.00 0.00 1.83 1.49 5.88%
P/NAPS 0.73 0.66 0.61 0.63 0.90 1.56 0.97 -4.62%

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