[CCM] QoQ Cumulative 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- 155.68%
YoY- 201.88%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 305,740 151,531 630,359 470,254 313,901 163,076 600,401 -36.25%
PBT 19,747 12,246 54,585 37,972 20,660 14,585 47,397 -44.24%
Tax 6,902 -11,176 -126,986 -20,185 -10,086 -6,183 -82,820 -
NP 26,649 1,070 -72,401 17,787 10,574 8,402 -35,423 -
-
NP to SH 23,709 -250 -65,762 10,910 4,267 3,954 -42,514 -
-
Tax Rate -34.95% 91.26% 232.64% 53.16% 48.82% 42.39% 174.74% -
Total Cost 279,091 150,461 702,760 452,467 303,327 154,674 635,824 -42.27%
-
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 11,354 - - 11,460 11,470 - - -
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 3.48% -0.04% -9.71% 1.47% 0.93% 0.53% -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 67.31 36.37 137.74 102.59 68.42 35.47 131.16 -35.92%
EPS 5.22 -0.06 -14.37 2.40 0.93 0.87 -9.29 -
DPS 2.50 0.00 0.00 2.50 2.50 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 182.32 90.36 375.89 280.42 187.18 97.25 358.03 -36.25%
EPS 14.14 -0.15 -39.22 6.51 2.54 2.36 -25.35 -
DPS 6.77 0.00 0.00 6.83 6.84 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 1.34 2.68 0.75 0.89 1.45 3.02 0.69 55.72%
P/EPS 17.24 -1,625.00 -7.17 38.45 106.45 124.42 -9.69 -
EY 5.80 -0.06 -13.95 2.60 0.94 0.80 -10.32 -
DY 2.78 0.00 0.00 2.73 2.53 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 1.24 2.47 0.70 0.97 1.32 2.85 0.76 38.63%
P/EPS 16.00 -1,500.00 -6.75 42.02 97.31 117.44 -10.77 -
EY 6.25 -0.07 -14.81 2.38 1.03 0.85 -9.29 -
DY 2.99 0.00 0.00 2.50 2.76 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