[CCM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 99.62%
YoY- -106.32%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 296,374 222,641 305,740 151,531 630,359 470,254 313,901 -3.74%
PBT 2,125 3,468 19,747 12,246 54,585 37,972 20,660 -77.89%
Tax -85,963 -325 6,902 -11,176 -126,986 -20,185 -10,086 314.54%
NP -83,838 3,143 26,649 1,070 -72,401 17,787 10,574 -
-
NP to SH -63,629 3,057 23,709 -250 -65,762 10,910 4,267 -
-
Tax Rate 4,045.32% 9.37% -34.95% 91.26% 232.64% 53.16% 48.82% -
Total Cost 380,212 219,498 279,091 150,461 702,760 452,467 303,327 16.17%
-
Net Worth 745,936 666,152 681,293 620,833 677,298 742,613 458,817 38.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 22,881 22,813 11,354 - - 11,460 11,470 58.13%
Div Payout % 0.00% 746.27% 47.89% - - 105.04% 268.82% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 745,936 666,152 681,293 620,833 677,298 742,613 458,817 38.06%
NOSH 457,630 456,268 454,195 416,666 457,633 458,403 458,817 -0.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -28.29% 1.41% 8.72% 0.71% -11.49% 3.78% 3.37% -
ROE -8.53% 0.46% 3.48% -0.04% -9.71% 1.47% 0.93% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.76 48.80 67.31 36.37 137.74 102.59 68.42 -3.58%
EPS -13.99 0.67 5.22 -0.06 -14.37 2.40 0.93 -
DPS 5.00 5.00 2.50 0.00 0.00 2.50 2.50 58.40%
NAPS 1.63 1.46 1.50 1.49 1.48 1.62 1.00 38.29%
Adjusted Per Share Value based on latest NOSH - 416,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.73 132.76 182.32 90.36 375.89 280.42 187.18 -3.74%
EPS -37.94 1.82 14.14 -0.15 -39.22 6.51 2.54 -
DPS 13.64 13.60 6.77 0.00 0.00 6.83 6.84 58.09%
NAPS 4.4481 3.9724 4.0627 3.7021 4.0388 4.4283 2.736 38.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.88 0.925 0.90 0.975 1.03 0.915 0.99 -
P/RPS 1.36 1.90 1.34 2.68 0.75 0.89 1.45 -4.16%
P/EPS -6.33 138.06 17.24 -1,625.00 -7.17 38.45 106.45 -
EY -15.80 0.72 5.80 -0.06 -13.95 2.60 0.94 -
DY 5.68 5.41 2.78 0.00 0.00 2.73 2.53 71.03%
P/NAPS 0.54 0.63 0.60 0.65 0.70 0.56 0.99 -33.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 -
Price 1.19 0.905 0.835 0.90 0.97 1.00 0.905 -
P/RPS 1.84 1.85 1.24 2.47 0.70 0.97 1.32 24.65%
P/EPS -8.56 135.07 16.00 -1,500.00 -6.75 42.02 97.31 -
EY -11.68 0.74 6.25 -0.07 -14.81 2.38 1.03 -
DY 4.20 5.52 2.99 0.00 0.00 2.50 2.76 32.13%
P/NAPS 0.73 0.62 0.56 0.60 0.66 0.62 0.91 -13.60%

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