[CCM] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -37.39%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 387,900 395,939 393,973 400,824 405,596 370,709 348,636 7.38%
PBT 38,112 51,396 55,700 61,786 58,104 15,034 10,533 135.87%
Tax -12,864 -20,631 -27,689 -30,478 -16,680 25,216 33,820 -
NP 25,248 30,765 28,010 31,308 41,424 40,250 44,353 -31.33%
-
NP to SH 24,980 25,706 22,762 24,998 39,924 26,347 30,452 -12.38%
-
Tax Rate 33.75% 40.14% 49.71% 49.33% 28.71% -167.73% -321.09% -
Total Cost 362,652 365,174 365,962 369,516 364,172 330,459 304,282 12.42%
-
Net Worth 316,945 320,299 311,914 306,883 308,560 771,833 750,684 -43.74%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 15,092 6,707 10,061 20,123 11,417 15,165 -
Div Payout % - 58.71% 29.47% 40.25% 50.40% 43.34% 49.80% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 316,945 320,299 311,914 306,883 308,560 771,833 750,684 -43.74%
NOSH 167,696 167,696 167,696 167,696 167,696 167,695 454,960 -48.62%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.51% 7.77% 7.11% 7.81% 10.21% 10.86% 12.72% -
ROE 7.88% 8.03% 7.30% 8.15% 12.94% 3.41% 4.06% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 231.31 236.11 234.93 239.02 241.86 81.17 76.63 109.00%
EPS 14.88 15.33 13.57 14.90 23.80 5.77 6.69 70.47%
DPS 0.00 9.00 4.00 6.00 12.00 2.50 3.33 -
NAPS 1.89 1.91 1.86 1.83 1.84 1.69 1.65 9.48%
Adjusted Per Share Value based on latest NOSH - 167,696
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 231.31 236.11 234.93 239.02 241.86 221.06 207.90 7.37%
EPS 14.88 15.33 13.57 14.90 23.80 15.71 18.16 -12.44%
DPS 0.00 9.00 4.00 6.00 12.00 6.81 9.04 -
NAPS 1.89 1.91 1.86 1.83 1.84 4.6026 4.4765 -43.75%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.85 1.79 2.03 2.12 2.03 1.85 1.43 -
P/RPS 0.80 0.76 0.86 0.89 0.84 2.28 1.87 -43.25%
P/EPS 12.42 11.68 14.96 14.22 8.53 32.07 21.36 -30.35%
EY 8.05 8.56 6.69 7.03 11.73 3.12 4.68 43.60%
DY 0.00 5.03 1.97 2.83 5.91 1.35 2.33 -
P/NAPS 0.98 0.94 1.09 1.16 1.10 1.09 0.87 8.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 24/11/17 -
Price 1.98 1.95 1.84 1.67 1.89 2.22 1.58 -
P/RPS 0.86 0.83 0.78 0.70 0.78 2.73 2.06 -44.17%
P/EPS 13.29 12.72 13.56 11.20 7.94 38.48 23.61 -31.84%
EY 7.52 7.86 7.38 8.93 12.60 2.60 4.24 46.57%
DY 0.00 4.62 2.17 3.59 6.35 1.13 2.11 -
P/NAPS 1.05 1.02 0.99 0.91 1.03 1.31 0.96 6.16%

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