[CCM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -28.9%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 379,008 374,049 403,095 357,878 402,804 394,272 415,423 -5.90%
PBT 30,506 14,697 10,722 15,957 9,888 12,872 20,346 30.83%
Tax -593 -2,989 -2,636 -5,645 3,809 -8,443 -8,426 -82.81%
NP 29,913 11,708 8,086 10,312 13,697 4,429 11,920 84.15%
-
NP to SH 17,161 8,222 3,060 6,725 9,459 17 6,597 88.59%
-
Tax Rate 1.94% 20.34% 24.58% 35.38% -38.52% 65.59% 41.41% -
Total Cost 349,095 362,341 395,009 347,566 389,107 389,843 403,503 -9.16%
-
Net Worth 405,291 753,345 752,921 757,575 404,999 404,723 777,069 -35.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 11,582 - - -
Div Payout % - - - - 122.45% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 405,291 753,345 752,921 757,575 404,999 404,723 777,069 -35.07%
NOSH 405,291 405,024 402,631 405,120 404,999 404,723 404,723 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.89% 3.13% 2.01% 2.88% 3.40% 1.12% 2.87% -
ROE 4.23% 1.09% 0.41% 0.89% 2.34% 0.00% 0.85% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 93.51 92.35 100.12 88.34 99.46 97.42 102.64 -5.99%
EPS 4.67 2.03 0.76 1.66 2.34 0.00 1.63 101.07%
DPS 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 1.00 1.86 1.87 1.87 1.00 1.00 1.92 -35.13%
Adjusted Per Share Value based on latest NOSH - 405,120
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 226.01 223.05 240.37 213.41 240.20 235.11 247.72 -5.90%
EPS 10.23 4.90 1.82 4.01 5.64 0.01 3.93 88.68%
DPS 0.00 0.00 0.00 0.00 6.91 0.00 0.00 -
NAPS 2.4168 4.4923 4.4898 4.5176 2.4151 2.4134 4.6338 -35.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.88 1.35 1.48 1.50 1.53 1.22 1.68 -
P/RPS 0.94 1.46 1.48 1.70 1.54 1.25 1.64 -30.88%
P/EPS 20.78 66.50 194.74 90.36 65.51 29,044.90 103.07 -65.44%
EY 4.81 1.50 0.51 1.11 1.53 0.00 0.97 189.38%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.88 0.73 0.79 0.80 1.53 1.22 0.88 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 17/08/12 21/05/12 29/02/12 22/11/11 19/08/11 -
Price 0.895 1.21 1.43 1.42 1.56 1.77 1.44 -
P/RPS 0.96 1.31 1.43 1.61 1.57 1.82 1.40 -22.14%
P/EPS 21.14 59.61 188.16 85.54 66.79 42,138.90 88.34 -61.28%
EY 4.73 1.68 0.53 1.17 1.50 0.00 1.13 158.60%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.90 0.65 0.76 0.76 1.56 1.77 0.75 12.86%

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