[CCM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.36%
YoY- 141.41%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 295,480 200,412 101,399 370,709 261,477 413,714 88,938 122.48%
PBT 41,775 30,893 14,526 15,034 7,900 31,829 4,022 375.36%
Tax -20,767 -15,239 -4,170 25,216 25,365 -10,158 7,729 -
NP 21,008 15,654 10,356 40,250 33,265 21,671 11,751 47.24%
-
NP to SH 17,072 12,499 9,981 26,347 22,839 14,641 8,227 62.61%
-
Tax Rate 49.71% 49.33% 28.71% -167.73% -321.08% 31.91% -192.17% -
Total Cost 274,472 184,758 91,043 330,459 228,212 392,043 77,187 132.79%
-
Net Worth 311,914 306,883 308,560 771,833 750,684 741,050 745,936 -44.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,030 5,030 5,030 11,417 11,374 11,365 11,440 -42.14%
Div Payout % 29.47% 40.25% 50.40% 43.34% 49.80% 77.63% 139.06% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 311,914 306,883 308,560 771,833 750,684 741,050 745,936 -44.05%
NOSH 167,696 167,696 167,696 167,695 454,960 457,630 457,630 -48.76%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.11% 7.81% 10.21% 10.86% 12.72% 5.24% 13.21% -
ROE 5.47% 4.07% 3.23% 3.41% 3.04% 1.98% 1.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 176.20 119.51 60.47 81.17 57.47 91.00 19.43 334.28%
EPS 10.18 7.45 5.95 5.77 5.02 3.22 1.80 217.09%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.91%
NAPS 1.86 1.83 1.84 1.69 1.65 1.63 1.63 9.18%
Adjusted Per Share Value based on latest NOSH - 167,695
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 176.20 119.51 60.47 221.06 155.92 246.70 53.04 122.47%
EPS 10.18 7.45 5.95 15.71 13.62 8.73 4.91 62.52%
DPS 3.00 3.00 3.00 6.81 6.78 6.78 6.82 -42.13%
NAPS 1.86 1.83 1.84 4.6026 4.4765 4.419 4.4481 -44.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.03 2.12 2.03 1.85 1.43 1.56 1.52 -
P/RPS 1.15 1.77 3.36 2.28 2.49 1.71 7.82 -72.10%
P/EPS 19.94 28.44 34.11 32.07 28.49 48.44 84.55 -61.79%
EY 5.01 3.52 2.93 3.12 3.51 2.06 1.18 161.97%
DY 1.48 1.42 1.48 1.35 1.75 1.60 1.64 -6.60%
P/NAPS 1.09 1.16 1.10 1.09 0.87 0.96 0.93 11.15%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 28/08/18 25/05/18 27/02/18 24/11/17 25/08/17 23/05/17 -
Price 1.84 1.67 1.89 2.22 1.58 1.48 1.49 -
P/RPS 1.04 1.40 3.13 2.73 2.75 1.63 7.67 -73.57%
P/EPS 18.07 22.41 31.75 38.48 31.47 45.96 82.88 -63.74%
EY 5.53 4.46 3.15 2.60 3.18 2.18 1.21 175.14%
DY 1.63 1.80 1.59 1.13 1.58 1.69 1.68 -1.99%
P/NAPS 0.99 0.91 1.03 1.31 0.96 0.91 0.91 5.77%

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