[CCM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.87%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 652,304 600,401 1,131,382 1,169,740 1,095,076 1,288,566 1,326,705 -37.73%
PBT 58,340 47,397 17,632 25,464 34,948 20,850 48,329 13.38%
Tax -24,732 -82,820 -4,240 -5,618 -9,540 -9,313 -11,818 63.68%
NP 33,608 -35,423 13,392 19,846 25,408 11,537 36,510 -5.37%
-
NP to SH 15,816 -42,514 4,818 11,788 15,088 647 23,762 -23.78%
-
Tax Rate 42.39% 174.74% 24.05% 22.06% 27.30% 44.67% 24.45% -
Total Cost 618,696 635,824 1,117,990 1,149,894 1,069,668 1,277,029 1,290,194 -38.76%
-
Net Worth 744,823 755,314 828,017 817,849 823,399 7,307,571 838,412 -7.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 15,248 - - - 13,133 -
Div Payout % - - 316.46% - - - 55.27% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 744,823 755,314 828,017 817,849 823,399 7,307,571 838,412 -7.59%
NOSH 459,767 457,766 457,468 456,899 460,000 4,128,571 458,149 0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.15% -5.90% 1.18% 1.70% 2.32% 0.90% 2.75% -
ROE 2.12% -5.63% 0.58% 1.44% 1.83% 0.01% 2.83% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 141.88 131.16 247.31 256.02 238.06 31.21 289.58 -37.87%
EPS 3.48 -9.29 1.05 2.58 3.28 0.14 5.19 -23.41%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 2.87 -
NAPS 1.62 1.65 1.81 1.79 1.79 1.77 1.83 -7.81%
Adjusted Per Share Value based on latest NOSH - 461,304
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 388.98 358.03 674.66 697.54 653.01 768.39 791.14 -37.73%
EPS 9.43 -25.35 2.87 7.03 9.00 0.39 14.17 -23.79%
DPS 0.00 0.00 9.09 0.00 0.00 0.00 7.83 -
NAPS 4.4415 4.5041 4.9376 4.877 4.9101 43.5763 4.9996 -7.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.07 0.90 1.10 1.10 1.10 1.05 1.13 -
P/RPS 0.75 0.69 0.44 0.43 0.46 3.36 0.39 54.70%
P/EPS 31.10 -9.69 104.43 42.64 33.54 6,700.15 21.79 26.79%
EY 3.21 -10.32 0.96 2.35 2.98 0.01 4.59 -21.22%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.54 -
P/NAPS 0.66 0.55 0.61 0.61 0.61 0.59 0.62 4.26%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 04/06/15 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 -
Price 1.01 1.00 1.09 1.10 1.10 1.11 1.06 -
P/RPS 0.71 0.76 0.44 0.43 0.46 3.56 0.37 54.48%
P/EPS 29.36 -10.77 103.48 42.64 33.54 7,083.02 20.44 27.33%
EY 3.41 -9.29 0.97 2.35 2.98 0.01 4.89 -21.37%
DY 0.00 0.00 3.06 0.00 0.00 0.00 2.70 -
P/NAPS 0.62 0.61 0.60 0.61 0.61 0.63 0.58 4.55%

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