[CCM] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.21%
YoY- -159.7%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 404,712 649,598 541,322 622,795 1,142,074 1,374,037 1,537,826 -19.93%
PBT 48,909 37,741 36,139 60,020 -2,173 66,753 51,264 -0.78%
Tax -20,916 -89,870 -124,039 -87,700 -3,629 -9,457 -7,461 18.73%
NP 27,993 -52,129 -87,900 -27,680 -5,802 57,296 43,803 -7.18%
-
NP to SH 20,580 -45,013 -70,329 -35,218 -13,561 34,983 27,466 -4.69%
-
Tax Rate 42.77% 238.12% 343.23% 146.12% - 14.17% 14.55% -
Total Cost 376,719 701,727 629,222 650,475 1,147,876 1,316,741 1,494,023 -20.50%
-
Net Worth 311,914 751,575 664,139 742,183 825,359 838,765 753,345 -13.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,030 11,440 33,154 22,632 - - 11,582 -12.97%
Div Payout % 24.45% 0.00% 0.00% 0.00% - - 42.17% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 311,914 751,575 664,139 742,183 825,359 838,765 753,345 -13.66%
NOSH 167,696 455,500 454,889 458,137 456,000 458,341 405,024 -13.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.92% -8.02% -16.24% -4.44% -0.51% 4.17% 2.85% -
ROE 6.60% -5.99% -10.59% -4.75% -1.64% 4.17% 3.65% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 241.34 142.61 119.00 135.94 250.45 299.78 379.69 -7.27%
EPS 12.27 -9.88 -15.46 -7.69 -2.97 7.63 6.78 10.38%
DPS 3.00 2.50 7.29 4.94 0.00 0.00 2.86 0.79%
NAPS 1.86 1.65 1.46 1.62 1.81 1.83 1.86 0.00%
Adjusted Per Share Value based on latest NOSH - 458,137
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 241.34 387.37 322.80 371.38 681.04 819.36 917.03 -19.93%
EPS 12.27 -26.84 -41.94 -21.00 -8.09 20.86 16.38 -4.69%
DPS 3.00 6.82 19.77 13.50 0.00 0.00 6.91 -12.97%
NAPS 1.86 4.4818 3.9604 4.4258 4.9218 5.0017 4.4923 -13.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.03 1.43 0.925 0.915 1.10 1.13 1.35 -
P/RPS 0.84 1.00 0.78 0.67 0.44 0.38 0.36 15.15%
P/EPS 16.54 -14.47 -5.98 -11.90 -36.99 14.81 19.91 -3.04%
EY 6.05 -6.91 -16.71 -8.40 -2.70 6.75 5.02 3.15%
DY 1.48 1.75 7.88 5.40 0.00 0.00 2.12 -5.81%
P/NAPS 1.09 0.87 0.63 0.56 0.61 0.62 0.73 6.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 24/11/17 25/11/16 25/11/15 27/11/14 29/11/13 23/11/12 -
Price 1.84 1.58 0.905 1.00 1.09 1.06 1.21 -
P/RPS 0.76 1.11 0.76 0.74 0.44 0.35 0.32 15.50%
P/EPS 14.99 -15.99 -5.85 -13.01 -36.65 13.89 17.84 -2.85%
EY 6.67 -6.25 -17.08 -7.69 -2.73 7.20 5.60 2.95%
DY 1.63 1.58 8.05 4.94 0.00 0.00 2.36 -5.97%
P/NAPS 0.99 0.96 0.62 0.62 0.60 0.58 0.65 7.26%

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