[CCM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -62.12%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 395,939 295,480 200,412 101,399 370,709 261,477 413,714 -2.87%
PBT 51,396 41,775 30,893 14,526 15,034 7,900 31,829 37.51%
Tax -20,631 -20,767 -15,239 -4,170 25,216 25,365 -10,158 60.16%
NP 30,765 21,008 15,654 10,356 40,250 33,265 21,671 26.23%
-
NP to SH 25,706 17,072 12,499 9,981 26,347 22,839 14,641 45.38%
-
Tax Rate 40.14% 49.71% 49.33% 28.71% -167.73% -321.08% 31.91% -
Total Cost 365,174 274,472 184,758 91,043 330,459 228,212 392,043 -4.61%
-
Net Worth 320,299 311,914 306,883 308,560 771,833 750,684 741,050 -42.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,092 5,030 5,030 5,030 11,417 11,374 11,365 20.75%
Div Payout % 58.71% 29.47% 40.25% 50.40% 43.34% 49.80% 77.63% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 320,299 311,914 306,883 308,560 771,833 750,684 741,050 -42.74%
NOSH 167,696 167,696 167,696 167,696 167,695 454,960 457,630 -48.69%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.77% 7.11% 7.81% 10.21% 10.86% 12.72% 5.24% -
ROE 8.03% 5.47% 4.07% 3.23% 3.41% 3.04% 1.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 176.20 119.51 60.47 81.17 57.47 91.00 88.49%
EPS 15.33 10.18 7.45 5.95 5.77 5.02 3.22 182.19%
DPS 9.00 3.00 3.00 3.00 2.50 2.50 2.50 134.34%
NAPS 1.91 1.86 1.83 1.84 1.69 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 176.20 119.51 60.47 221.06 155.92 246.70 -2.87%
EPS 15.33 10.18 7.45 5.95 15.71 13.62 8.73 45.40%
DPS 9.00 3.00 3.00 3.00 6.81 6.78 6.78 20.72%
NAPS 1.91 1.86 1.83 1.84 4.6026 4.4765 4.419 -42.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 2.03 2.12 2.03 1.85 1.43 1.56 -
P/RPS 0.76 1.15 1.77 3.36 2.28 2.49 1.71 -41.67%
P/EPS 11.68 19.94 28.44 34.11 32.07 28.49 48.44 -61.15%
EY 8.56 5.01 3.52 2.93 3.12 3.51 2.06 157.79%
DY 5.03 1.48 1.42 1.48 1.35 1.75 1.60 114.15%
P/NAPS 0.94 1.09 1.16 1.10 1.09 0.87 0.96 -1.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.95 1.84 1.67 1.89 2.22 1.58 1.48 -
P/RPS 0.83 1.04 1.40 3.13 2.73 2.75 1.63 -36.15%
P/EPS 12.72 18.07 22.41 31.75 38.48 31.47 45.96 -57.43%
EY 7.86 5.53 4.46 3.15 2.60 3.18 2.18 134.58%
DY 4.62 1.63 1.80 1.59 1.13 1.58 1.69 95.15%
P/NAPS 1.02 0.99 0.91 1.03 1.31 0.96 0.91 7.88%

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