[CCM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.46%
YoY- 201.88%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 611,480 606,124 630,359 627,005 627,802 652,304 600,401 1.22%
PBT 39,494 48,984 54,585 50,629 41,320 58,340 47,397 -11.46%
Tax 13,804 -44,704 -126,986 -26,913 -20,172 -24,732 -82,820 -
NP 53,298 4,280 -72,401 23,716 21,148 33,608 -35,423 -
-
NP to SH 47,418 -1,000 -65,762 14,546 8,534 15,816 -42,514 -
-
Tax Rate -34.95% 91.26% 232.64% 53.16% 48.82% 42.39% 174.74% -
Total Cost 558,182 601,844 702,760 603,289 606,654 618,696 635,824 -8.32%
-
Net Worth 681,293 620,833 677,298 742,613 458,817 744,823 755,314 -6.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 22,709 - - 15,280 22,940 - - -
Div Payout % 47.89% - - 105.04% 268.82% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 681,293 620,833 677,298 742,613 458,817 744,823 755,314 -6.65%
NOSH 454,195 416,666 457,633 458,403 458,817 459,767 457,766 -0.52%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.72% 0.71% -11.49% 3.78% 3.37% 5.15% -5.90% -
ROE 6.96% -0.16% -9.71% 1.96% 1.86% 2.12% -5.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 134.63 145.47 137.74 136.78 136.83 141.88 131.16 1.75%
EPS 10.44 -0.24 -14.37 3.20 1.86 3.48 -9.29 -
DPS 5.00 0.00 0.00 3.33 5.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.62 1.00 1.62 1.65 -6.16%
Adjusted Per Share Value based on latest NOSH - 458,137
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 364.64 361.44 375.89 373.89 374.37 388.98 358.03 1.22%
EPS 28.28 -0.60 -39.22 8.67 5.09 9.43 -25.35 -
DPS 13.54 0.00 0.00 9.11 13.68 0.00 0.00 -
NAPS 4.0627 3.7021 4.0388 4.4283 2.736 4.4415 4.5041 -6.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 0.975 1.03 0.915 0.99 1.07 0.90 -
P/RPS 0.67 0.67 0.75 0.67 0.72 0.75 0.69 -1.94%
P/EPS 8.62 -406.25 -7.17 28.83 53.23 31.10 -9.69 -
EY 11.60 -0.25 -13.95 3.47 1.88 3.21 -10.32 -
DY 5.56 0.00 0.00 3.64 5.05 0.00 0.00 -
P/NAPS 0.60 0.65 0.70 0.56 0.99 0.66 0.55 5.97%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 04/06/15 26/02/15 -
Price 0.835 0.90 0.97 1.00 0.905 1.01 1.00 -
P/RPS 0.62 0.62 0.70 0.73 0.66 0.71 0.76 -12.70%
P/EPS 8.00 -375.00 -6.75 31.51 48.66 29.36 -10.77 -
EY 12.50 -0.27 -14.81 3.17 2.06 3.41 -9.29 -
DY 5.99 0.00 0.00 3.33 5.52 0.00 0.00 -
P/NAPS 0.56 0.60 0.66 0.62 0.91 0.62 0.61 -5.54%

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