[CCM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1276.37%
YoY- -6670.94%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 470,254 313,901 163,076 600,401 848,537 584,870 273,769 43.38%
PBT 37,972 20,660 14,585 47,397 13,224 12,732 8,737 166.08%
Tax -20,185 -10,086 -6,183 -82,820 -3,180 -2,809 -2,385 314.75%
NP 17,787 10,574 8,402 -35,423 10,044 9,923 6,352 98.54%
-
NP to SH 10,910 4,267 3,954 -42,514 3,614 5,894 3,772 102.87%
-
Tax Rate 53.16% 48.82% 42.39% 174.74% 24.05% 22.06% 27.30% -
Total Cost 452,467 303,327 154,674 635,824 838,493 574,947 267,417 41.94%
-
Net Worth 742,613 458,817 744,823 755,314 828,017 817,849 823,399 -6.64%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,460 11,470 - - 11,436 - - -
Div Payout % 105.04% 268.82% - - 316.46% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 742,613 458,817 744,823 755,314 828,017 817,849 823,399 -6.64%
NOSH 458,403 458,817 459,767 457,766 457,468 456,899 460,000 -0.23%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.78% 3.37% 5.15% -5.90% 1.18% 1.70% 2.32% -
ROE 1.47% 0.93% 0.53% -5.63% 0.44% 0.72% 0.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 102.59 68.42 35.47 131.16 185.49 128.01 59.52 43.70%
EPS 2.40 0.93 0.87 -9.29 0.79 1.29 0.82 104.47%
DPS 2.50 2.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.62 1.00 1.62 1.65 1.81 1.79 1.79 -6.43%
Adjusted Per Share Value based on latest NOSH - 457,743
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 280.42 187.18 97.25 358.03 506.00 348.77 163.25 43.38%
EPS 6.51 2.54 2.36 -25.35 2.16 3.51 2.25 102.91%
DPS 6.83 6.84 0.00 0.00 6.82 0.00 0.00 -
NAPS 4.4283 2.736 4.4415 4.5041 4.9376 4.877 4.9101 -6.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 0.99 1.07 0.90 1.10 1.10 1.10 -
P/RPS 0.89 1.45 3.02 0.69 0.59 0.86 1.85 -38.57%
P/EPS 38.45 106.45 124.42 -9.69 139.24 85.27 134.15 -56.49%
EY 2.60 0.94 0.80 -10.32 0.72 1.17 0.75 128.88%
DY 2.73 2.53 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.56 0.99 0.66 0.55 0.61 0.61 0.61 -5.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 04/06/15 26/02/15 27/11/14 29/08/14 27/05/14 -
Price 1.00 0.905 1.01 1.00 1.09 1.10 1.10 -
P/RPS 0.97 1.32 2.85 0.76 0.59 0.86 1.85 -34.95%
P/EPS 42.02 97.31 117.44 -10.77 137.97 85.27 134.15 -53.84%
EY 2.38 1.03 0.85 -9.29 0.72 1.17 0.75 115.79%
DY 2.50 2.76 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 0.62 0.91 0.62 0.61 0.60 0.61 0.61 1.08%

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