[CCM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
04-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 137.2%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 630,359 627,005 627,802 652,304 600,401 1,131,382 1,169,740 -33.70%
PBT 54,585 50,629 41,320 58,340 47,397 17,632 25,464 66.02%
Tax -126,986 -26,913 -20,172 -24,732 -82,820 -4,240 -5,618 694.90%
NP -72,401 23,716 21,148 33,608 -35,423 13,392 19,846 -
-
NP to SH -65,762 14,546 8,534 15,816 -42,514 4,818 11,788 -
-
Tax Rate 232.64% 53.16% 48.82% 42.39% 174.74% 24.05% 22.06% -
Total Cost 702,760 603,289 606,654 618,696 635,824 1,117,990 1,149,894 -27.91%
-
Net Worth 677,298 742,613 458,817 744,823 755,314 828,017 817,849 -11.78%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 15,280 22,940 - - 15,248 - -
Div Payout % - 105.04% 268.82% - - 316.46% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 677,298 742,613 458,817 744,823 755,314 828,017 817,849 -11.78%
NOSH 457,633 458,403 458,817 459,767 457,766 457,468 456,899 0.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.49% 3.78% 3.37% 5.15% -5.90% 1.18% 1.70% -
ROE -9.71% 1.96% 1.86% 2.12% -5.63% 0.58% 1.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.74 136.78 136.83 141.88 131.16 247.31 256.02 -33.77%
EPS -14.37 3.20 1.86 3.48 -9.29 1.05 2.58 -
DPS 0.00 3.33 5.00 0.00 0.00 3.33 0.00 -
NAPS 1.48 1.62 1.00 1.62 1.65 1.81 1.79 -11.87%
Adjusted Per Share Value based on latest NOSH - 459,767
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 375.89 373.89 374.37 388.98 358.03 674.66 697.54 -33.70%
EPS -39.22 8.67 5.09 9.43 -25.35 2.87 7.03 -
DPS 0.00 9.11 13.68 0.00 0.00 9.09 0.00 -
NAPS 4.0388 4.4283 2.736 4.4415 4.5041 4.9376 4.877 -11.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.03 0.915 0.99 1.07 0.90 1.10 1.10 -
P/RPS 0.75 0.67 0.72 0.75 0.69 0.44 0.43 44.75%
P/EPS -7.17 28.83 53.23 31.10 -9.69 104.43 42.64 -
EY -13.95 3.47 1.88 3.21 -10.32 0.96 2.35 -
DY 0.00 3.64 5.05 0.00 0.00 3.03 0.00 -
P/NAPS 0.70 0.56 0.99 0.66 0.55 0.61 0.61 9.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 27/08/15 04/06/15 26/02/15 27/11/14 29/08/14 -
Price 0.97 1.00 0.905 1.01 1.00 1.09 1.10 -
P/RPS 0.70 0.73 0.66 0.71 0.76 0.44 0.43 38.26%
P/EPS -6.75 31.51 48.66 29.36 -10.77 103.48 42.64 -
EY -14.81 3.17 2.06 3.41 -9.29 0.97 2.35 -
DY 0.00 3.33 5.52 0.00 0.00 3.06 0.00 -
P/NAPS 0.66 0.62 0.91 0.62 0.61 0.60 0.61 5.37%

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