[CCM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.45%
YoY- -34.93%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,288,566 995,029 683,557 288,486 1,514,030 1,135,022 760,973 41.93%
PBT 20,850 36,247 25,109 9,428 71,882 41,376 26,679 -15.11%
Tax -9,313 -8,864 -7,434 -2,322 -17,863 -11,270 -8,281 8.12%
NP 11,537 27,383 17,675 7,106 54,019 30,106 18,398 -26.67%
-
NP to SH 647 17,822 8,701 4,376 32,291 18,007 9,785 -83.56%
-
Tax Rate 44.67% 24.45% 29.61% 24.63% 24.85% 27.24% 31.04% -
Total Cost 1,277,029 967,646 665,882 281,380 1,460,011 1,104,916 742,575 43.39%
-
Net Worth 7,307,571 838,412 856,361 843,291 745,985 752,652 756,113 351.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 9,850 9,845 - - - - -
Div Payout % - 55.27% 113.16% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,307,571 838,412 856,361 843,291 745,985 752,652 756,113 351.85%
NOSH 4,128,571 458,149 457,947 455,833 405,426 404,651 404,338 368.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.90% 2.75% 2.59% 2.46% 3.57% 2.65% 2.42% -
ROE 0.01% 2.13% 1.02% 0.52% 4.33% 2.39% 1.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.21 217.18 149.27 63.29 373.44 280.49 188.20 -69.71%
EPS 0.14 3.89 1.90 0.96 9.11 4.45 2.42 -84.96%
DPS 0.00 2.15 2.15 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.83 1.87 1.85 1.84 1.86 1.87 -3.58%
Adjusted Per Share Value based on latest NOSH - 455,833
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.39 593.35 407.62 172.03 902.84 676.83 453.78 41.93%
EPS 0.39 10.63 5.19 2.61 19.26 10.74 5.83 -83.43%
DPS 0.00 5.87 5.87 0.00 0.00 0.00 0.00 -
NAPS 43.5763 4.9996 5.1066 5.0287 4.4484 4.4882 4.5088 351.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.05 1.13 1.15 1.22 0.88 1.35 1.48 -
P/RPS 3.36 0.52 0.77 1.93 0.24 0.48 0.79 161.81%
P/EPS 6,700.15 29.05 60.53 127.08 11.05 30.34 61.16 2170.01%
EY 0.01 3.44 1.65 0.79 9.05 3.30 1.64 -96.63%
DY 0.00 1.90 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.61 0.66 0.48 0.73 0.79 -17.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 17/08/12 -
Price 1.11 1.06 1.05 1.22 0.895 1.21 1.43 -
P/RPS 3.56 0.49 0.70 1.93 0.24 0.43 0.76 179.17%
P/EPS 7,083.02 27.25 55.26 127.08 11.24 27.19 59.09 2309.99%
EY 0.01 3.67 1.81 0.79 8.90 3.68 1.69 -96.69%
DY 0.00 2.03 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.56 0.66 0.49 0.65 0.76 -11.72%

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