[CCM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -59.12%
YoY- -79.72%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 627,802 652,304 600,401 1,131,382 1,169,740 1,095,076 1,288,566 -38.16%
PBT 41,320 58,340 47,397 17,632 25,464 34,948 20,850 57.97%
Tax -20,172 -24,732 -82,820 -4,240 -5,618 -9,540 -9,313 67.64%
NP 21,148 33,608 -35,423 13,392 19,846 25,408 11,537 49.94%
-
NP to SH 8,534 15,816 -42,514 4,818 11,788 15,088 647 460.89%
-
Tax Rate 48.82% 42.39% 174.74% 24.05% 22.06% 27.30% 44.67% -
Total Cost 606,654 618,696 635,824 1,117,990 1,149,894 1,069,668 1,277,029 -39.20%
-
Net Worth 458,817 744,823 755,314 828,017 817,849 823,399 7,307,571 -84.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,940 - - 15,248 - - - -
Div Payout % 268.82% - - 316.46% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 458,817 744,823 755,314 828,017 817,849 823,399 7,307,571 -84.28%
NOSH 458,817 459,767 457,766 457,468 456,899 460,000 4,128,571 -76.97%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.37% 5.15% -5.90% 1.18% 1.70% 2.32% 0.90% -
ROE 1.86% 2.12% -5.63% 0.58% 1.44% 1.83% 0.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.83 141.88 131.16 247.31 256.02 238.06 31.21 168.59%
EPS 1.86 3.48 -9.29 1.05 2.58 3.28 0.14 463.61%
DPS 5.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.65 1.81 1.79 1.79 1.77 -31.72%
Adjusted Per Share Value based on latest NOSH - 456,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 374.37 388.98 358.03 674.66 697.54 653.01 768.39 -38.16%
EPS 5.09 9.43 -25.35 2.87 7.03 9.00 0.39 456.94%
DPS 13.68 0.00 0.00 9.09 0.00 0.00 0.00 -
NAPS 2.736 4.4415 4.5041 4.9376 4.877 4.9101 43.5763 -84.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.99 1.07 0.90 1.10 1.10 1.10 1.05 -
P/RPS 0.72 0.75 0.69 0.44 0.43 0.46 3.36 -64.29%
P/EPS 53.23 31.10 -9.69 104.43 42.64 33.54 6,700.15 -96.05%
EY 1.88 3.21 -10.32 0.96 2.35 2.98 0.01 3213.37%
DY 5.05 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.99 0.66 0.55 0.61 0.61 0.61 0.59 41.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 04/06/15 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 -
Price 0.905 1.01 1.00 1.09 1.10 1.10 1.11 -
P/RPS 0.66 0.71 0.76 0.44 0.43 0.46 3.56 -67.58%
P/EPS 48.66 29.36 -10.77 103.48 42.64 33.54 7,083.02 -96.41%
EY 2.06 3.41 -9.29 0.97 2.35 2.98 0.01 3422.21%
DY 5.52 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.61 0.60 0.61 0.61 0.63 27.86%

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