[CCM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -2.82%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 386,062 382,358 379,640 387,900 395,939 393,973 400,824 -2.46%
PBT 24,111 24,142 27,388 38,112 51,396 55,700 61,786 -46.50%
Tax -7,417 -7,984 -8,752 -12,864 -20,631 -27,689 -30,478 -60.92%
NP 16,694 16,158 18,636 25,248 30,765 28,010 31,308 -34.16%
-
NP to SH 16,020 16,029 18,476 24,980 25,706 22,762 24,998 -25.60%
-
Tax Rate 30.76% 33.07% 31.96% 33.75% 40.14% 49.71% 49.33% -
Total Cost 369,368 366,200 361,004 362,652 365,174 365,962 369,516 -0.02%
-
Net Worth 323,653 311,914 313,591 316,945 320,299 311,914 306,883 3.60%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,384 6,707 - - 15,092 6,707 10,061 -11.41%
Div Payout % 52.34% 41.85% - - 58.71% 29.47% 40.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 323,653 311,914 313,591 316,945 320,299 311,914 306,883 3.60%
NOSH 167,696 167,696 167,696 167,696 167,696 167,696 167,696 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.32% 4.23% 4.91% 6.51% 7.77% 7.11% 7.81% -
ROE 4.95% 5.14% 5.89% 7.88% 8.03% 7.30% 8.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 230.22 228.01 226.39 231.31 236.11 234.93 239.02 -2.46%
EPS 9.55 9.56 11.02 14.88 15.33 13.57 14.90 -25.60%
DPS 5.00 4.00 0.00 0.00 9.00 4.00 6.00 -11.41%
NAPS 1.93 1.86 1.87 1.89 1.91 1.86 1.83 3.60%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 230.22 228.01 226.39 231.31 236.11 234.93 239.02 -2.46%
EPS 9.55 9.56 11.02 14.88 15.33 13.57 14.90 -25.60%
DPS 5.00 4.00 0.00 0.00 9.00 4.00 6.00 -11.41%
NAPS 1.93 1.86 1.87 1.89 1.91 1.86 1.83 3.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.74 2.09 1.85 1.79 2.03 2.12 -
P/RPS 0.53 0.76 0.92 0.80 0.76 0.86 0.89 -29.15%
P/EPS 12.88 18.20 18.97 12.42 11.68 14.96 14.22 -6.36%
EY 7.77 5.49 5.27 8.05 8.56 6.69 7.03 6.88%
DY 4.07 2.30 0.00 0.00 5.03 1.97 2.83 27.32%
P/NAPS 0.64 0.94 1.12 0.98 0.94 1.09 1.16 -32.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 20/11/19 28/08/19 21/05/19 22/02/19 13/11/18 28/08/18 -
Price 1.22 1.40 1.88 1.98 1.95 1.84 1.67 -
P/RPS 0.53 0.61 0.83 0.86 0.83 0.78 0.70 -16.88%
P/EPS 12.77 14.65 17.06 13.29 12.72 13.56 11.20 9.11%
EY 7.83 6.83 5.86 7.52 7.86 7.38 8.93 -8.36%
DY 4.10 2.86 0.00 0.00 4.62 2.17 3.59 9.23%
P/NAPS 0.63 0.75 1.01 1.05 1.02 0.99 0.91 -21.68%

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