[CCM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -213.5%
YoY- -6670.94%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 611,064 454,979 630,330 1,001,078 1,288,566 1,514,030 1,610,187 -14.89%
PBT 39,798 19,789 52,979 35,272 20,850 71,882 57,676 -5.99%
Tax 452 -103,627 -126,235 -70,695 -9,313 -11,863 -18,436 -
NP 40,250 -83,838 -73,256 -35,423 11,537 60,019 39,240 0.42%
-
NP to SH 26,348 -63,629 -62,476 -42,514 647 35,168 22,273 2.83%
-
Tax Rate -1.14% 523.66% 238.27% 200.43% 44.67% 16.50% 31.96% -
Total Cost 570,814 538,817 703,586 1,036,501 1,277,029 1,454,011 1,570,947 -15.51%
-
Net Worth 771,833 745,936 677,460 755,276 832,041 405,291 404,999 11.33%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,440 44,595 22,632 - - - 11,582 -0.20%
Div Payout % 43.42% 0.00% 0.00% - - - 52.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 771,833 745,936 677,460 755,276 832,041 405,291 404,999 11.33%
NOSH 167,695 457,630 457,743 457,743 470,079 405,291 404,999 -13.65%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.59% -18.43% -11.62% -3.54% 0.90% 3.96% 2.44% -
ROE 3.41% -8.53% -9.22% -5.63% 0.08% 8.68% 5.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.80 99.42 137.70 218.70 274.12 373.57 397.58 -16.58%
EPS 5.77 -13.90 -13.65 -9.29 0.14 8.68 5.50 0.80%
DPS 2.50 9.74 4.94 0.00 0.00 0.00 2.86 -2.21%
NAPS 1.69 1.63 1.48 1.65 1.77 1.00 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 457,743
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 364.39 271.31 375.88 596.96 768.39 902.84 960.18 -14.89%
EPS 15.71 -37.94 -37.26 -25.35 0.39 20.97 13.28 2.83%
DPS 6.82 26.59 13.50 0.00 0.00 0.00 6.91 -0.21%
NAPS 4.6026 4.4481 4.0398 4.5038 4.9616 2.4168 2.4151 11.33%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.85 0.88 1.03 0.90 1.05 0.88 1.53 -
P/RPS 1.38 0.89 0.75 0.41 0.38 0.24 0.38 23.95%
P/EPS 32.07 -6.33 -7.55 -9.69 762.88 10.14 27.82 2.39%
EY 3.12 -15.80 -13.25 -10.32 0.13 9.86 3.59 -2.30%
DY 1.35 11.07 4.80 0.00 0.00 0.00 1.87 -5.28%
P/NAPS 1.09 0.54 0.70 0.55 0.59 0.88 1.53 -5.48%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 -
Price 2.22 1.19 0.97 1.00 1.11 0.895 1.56 -
P/RPS 1.66 1.20 0.70 0.46 0.40 0.24 0.39 27.27%
P/EPS 38.48 -8.56 -7.11 -10.77 806.47 10.31 28.37 5.20%
EY 2.60 -11.68 -14.07 -9.29 0.12 9.70 3.53 -4.96%
DY 1.13 8.19 5.10 0.00 0.00 0.00 1.83 -7.71%
P/NAPS 1.31 0.73 0.66 0.61 0.63 0.90 1.56 -2.86%

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