[CCM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.94%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 379,640 387,900 395,939 393,973 400,824 405,596 370,709 1.60%
PBT 27,388 38,112 51,396 55,700 61,786 58,104 15,034 49.32%
Tax -8,752 -12,864 -20,631 -27,689 -30,478 -16,680 25,216 -
NP 18,636 25,248 30,765 28,010 31,308 41,424 40,250 -40.23%
-
NP to SH 18,476 24,980 25,706 22,762 24,998 39,924 26,347 -21.11%
-
Tax Rate 31.96% 33.75% 40.14% 49.71% 49.33% 28.71% -167.73% -
Total Cost 361,004 362,652 365,174 365,962 369,516 364,172 330,459 6.08%
-
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 15,092 6,707 10,061 20,123 11,417 -
Div Payout % - - 58.71% 29.47% 40.25% 50.40% 43.34% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 313,591 316,945 320,299 311,914 306,883 308,560 771,833 -45.23%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,695 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.91% 6.51% 7.77% 7.11% 7.81% 10.21% 10.86% -
ROE 5.89% 7.88% 8.03% 7.30% 8.15% 12.94% 3.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 226.39 231.31 236.11 234.93 239.02 241.86 81.17 98.51%
EPS 11.02 14.88 15.33 13.57 14.90 23.80 5.77 54.11%
DPS 0.00 0.00 9.00 4.00 6.00 12.00 2.50 -
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 1.69 6.99%
Adjusted Per Share Value based on latest NOSH - 167,696
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 226.39 231.31 236.11 234.93 239.02 241.86 221.06 1.60%
EPS 11.02 14.88 15.33 13.57 14.90 23.80 15.71 -21.10%
DPS 0.00 0.00 9.00 4.00 6.00 12.00 6.81 -
NAPS 1.87 1.89 1.91 1.86 1.83 1.84 4.6026 -45.23%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.09 1.85 1.79 2.03 2.12 2.03 1.85 -
P/RPS 0.92 0.80 0.76 0.86 0.89 0.84 2.28 -45.48%
P/EPS 18.97 12.42 11.68 14.96 14.22 8.53 32.07 -29.60%
EY 5.27 8.05 8.56 6.69 7.03 11.73 3.12 41.96%
DY 0.00 0.00 5.03 1.97 2.83 5.91 1.35 -
P/NAPS 1.12 0.98 0.94 1.09 1.16 1.10 1.09 1.83%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 -
Price 1.88 1.98 1.95 1.84 1.67 1.89 2.22 -
P/RPS 0.83 0.86 0.83 0.78 0.70 0.78 2.73 -54.88%
P/EPS 17.06 13.29 12.72 13.56 11.20 7.94 38.48 -41.94%
EY 5.86 7.52 7.86 7.38 8.93 12.60 2.60 72.15%
DY 0.00 0.00 4.62 2.17 3.59 6.35 1.13 -
P/NAPS 1.01 1.05 1.02 0.99 0.91 1.03 1.31 -15.95%

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