[CCM] YoY TTM 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- 2.64%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 541,322 622,795 1,142,074 1,374,037 1,537,826 1,666,383 1,582,253 -16.35%
PBT 36,139 60,020 -2,173 66,753 51,264 66,740 29,992 3.15%
Tax -124,039 -87,700 -3,629 -9,457 -7,461 -33,882 -15,024 42.12%
NP -87,900 -27,680 -5,802 57,296 43,803 32,858 14,968 -
-
NP to SH -70,329 -35,218 -13,561 34,983 27,466 10,736 4,669 -
-
Tax Rate 343.23% 146.12% - 14.17% 14.55% 50.77% 50.09% -
Total Cost 629,222 650,475 1,147,876 1,316,741 1,494,023 1,633,525 1,567,285 -14.09%
-
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 33,154 22,632 - - 11,582 10,692 32,254 0.45%
Div Payout % 0.00% 0.00% - - 42.17% 99.60% 690.83% -
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 -16.24% -4.44% -0.51% 4.17% 2.85% 1.97% 0.95% -
ROE -10.59% -4.75% -1.64% 4.17% 3.65% 2.65% 0.65% -
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 119.00 135.94 250.45 299.78 379.69 411.73 391.01 -17.97%
EPS -15.46 -7.69 -2.97 7.63 6.78 2.65 1.15 -
DPS 7.29 4.94 0.00 0.00 2.86 2.65 8.00 -1.53%
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 322.80 371.38 681.04 819.36 917.03 993.69 943.52 -16.35%
EPS -41.94 -21.00 -8.09 20.86 16.38 6.40 2.78 -
DPS 19.77 13.50 0.00 0.00 6.91 6.38 19.23 0.46%
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 0.78 0.67 0.44 0.38 0.36 0.30 0.52 6.98%
P/EPS -5.98 -11.90 -36.99 14.81 19.91 45.99 175.07 -
EY -16.71 -8.40 -2.70 6.75 5.02 2.17 0.57 -
DY 7.88 5.40 0.00 0.00 2.12 2.17 3.96 12.13%
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 0.76 0.74 0.44 0.35 0.32 0.43 0.51 6.86%
P/EPS -5.85 -13.01 -36.65 13.89 17.84 66.73 171.60 -
EY -17.08 -7.69 -2.73 7.20 5.60 1.50 0.58 -
DY 8.05 4.94 0.00 0.00 2.36 1.50 4.04 12.16%
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