[CCM] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.04%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 630,330 1,001,078 1,288,566 1,514,030 1,610,187 1,639,039 1,571,809 -14.12%
PBT 52,979 35,272 20,850 71,882 57,676 59,200 15,579 22.61%
Tax -126,235 -70,695 -9,313 -11,863 -18,436 -26,129 -10,511 51.30%
NP -73,256 -35,423 11,537 60,019 39,240 33,071 5,068 -
-
NP to SH -62,476 -42,514 647 35,168 22,273 15,372 -5,820 48.49%
-
Tax Rate 238.27% 200.43% 44.67% 16.50% 31.96% 44.14% 67.47% -
Total Cost 703,586 1,036,501 1,277,029 1,454,011 1,570,947 1,605,968 1,566,741 -12.48%
-
Net Worth 677,460 755,276 832,041 405,291 404,999 742,428 725,734 -1.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,632 - - - 11,582 10,692 32,254 -5.73%
Div Payout % 0.00% - - - 52.00% 69.56% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 677,460 755,276 832,041 405,291 404,999 742,428 725,734 -1.14%
NOSH 457,743 457,743 470,079 405,291 404,999 403,493 403,186 2.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.62% -3.54% 0.90% 3.96% 2.44% 2.02% 0.32% -
ROE -9.22% -5.63% 0.08% 8.68% 5.50% 2.07% -0.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.70 218.70 274.12 373.57 397.58 406.21 389.85 -15.91%
EPS -13.65 -9.29 0.14 8.68 5.50 3.81 -1.44 45.45%
DPS 4.94 0.00 0.00 0.00 2.86 2.65 8.00 -7.71%
NAPS 1.48 1.65 1.77 1.00 1.00 1.84 1.80 -3.20%
Adjusted Per Share Value based on latest NOSH - 405,291
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 375.88 596.96 768.39 902.84 960.18 977.39 937.30 -14.12%
EPS -37.26 -25.35 0.39 20.97 13.28 9.17 -3.47 48.50%
DPS 13.50 0.00 0.00 0.00 6.91 6.38 19.23 -5.72%
NAPS 4.0398 4.5038 4.9616 2.4168 2.4151 4.4272 4.3277 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.03 0.90 1.05 0.88 1.53 1.81 2.28 -
P/RPS 0.75 0.41 0.38 0.24 0.38 0.45 0.58 4.37%
P/EPS -7.55 -9.69 762.88 10.14 27.82 47.51 -157.95 -39.74%
EY -13.25 -10.32 0.13 9.86 3.59 2.10 -0.63 66.10%
DY 4.80 0.00 0.00 0.00 1.87 1.46 3.51 5.35%
P/NAPS 0.70 0.55 0.59 0.88 1.53 0.98 1.27 -9.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.97 1.00 1.11 0.895 1.56 1.78 2.20 -
P/RPS 0.70 0.46 0.40 0.24 0.39 0.44 0.56 3.78%
P/EPS -7.11 -10.77 806.47 10.31 28.37 46.72 -152.41 -39.98%
EY -14.07 -9.29 0.12 9.70 3.53 2.14 -0.66 66.47%
DY 5.10 0.00 0.00 0.00 1.83 1.49 3.64 5.77%
P/NAPS 0.66 0.61 0.63 0.90 1.56 0.97 1.22 -9.72%

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