[CCM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -54.5%
YoY- -53.62%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 288,486 379,008 374,049 403,095 357,878 402,804 394,272 -18.78%
PBT 9,428 30,506 14,697 10,722 15,957 9,888 12,872 -18.72%
Tax -2,322 -593 -2,989 -2,636 -5,645 3,809 -8,443 -57.67%
NP 7,106 29,913 11,708 8,086 10,312 13,697 4,429 37.01%
-
NP to SH 4,376 17,161 8,222 3,060 6,725 9,459 17 3932.91%
-
Tax Rate 24.63% 1.94% 20.34% 24.58% 35.38% -38.52% 65.59% -
Total Cost 281,380 349,095 362,341 395,009 347,566 389,107 389,843 -19.51%
-
Net Worth 843,291 405,291 753,345 752,921 757,575 404,999 404,723 63.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 11,582 - -
Div Payout % - - - - - 122.45% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 843,291 405,291 753,345 752,921 757,575 404,999 404,723 63.06%
NOSH 455,833 405,291 405,024 402,631 405,120 404,999 404,723 8.24%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.46% 7.89% 3.13% 2.01% 2.88% 3.40% 1.12% -
ROE 0.52% 4.23% 1.09% 0.41% 0.89% 2.34% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.29 93.51 92.35 100.12 88.34 99.46 97.42 -24.96%
EPS 0.96 4.67 2.03 0.76 1.66 2.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
NAPS 1.85 1.00 1.86 1.87 1.87 1.00 1.00 50.64%
Adjusted Per Share Value based on latest NOSH - 402,631
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 172.03 226.01 223.05 240.37 213.41 240.20 235.11 -18.78%
EPS 2.61 10.23 4.90 1.82 4.01 5.64 0.01 3970.27%
DPS 0.00 0.00 0.00 0.00 0.00 6.91 0.00 -
NAPS 5.0287 2.4168 4.4923 4.4898 4.5176 2.4151 2.4134 63.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.22 0.88 1.35 1.48 1.50 1.53 1.22 -
P/RPS 1.93 0.94 1.46 1.48 1.70 1.54 1.25 33.55%
P/EPS 127.08 20.78 66.50 194.74 90.36 65.51 29,044.90 -97.31%
EY 0.79 4.81 1.50 0.51 1.11 1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.66 0.88 0.73 0.79 0.80 1.53 1.22 -33.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 23/11/12 17/08/12 21/05/12 29/02/12 22/11/11 -
Price 1.22 0.895 1.21 1.43 1.42 1.56 1.77 -
P/RPS 1.93 0.96 1.31 1.43 1.61 1.57 1.82 3.98%
P/EPS 127.08 21.14 59.61 188.16 85.54 66.79 42,138.90 -97.90%
EY 0.79 4.73 1.68 0.53 1.17 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.66 0.90 0.65 0.76 0.76 1.56 1.77 -48.16%

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