[CCM] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.85%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,273,849 1,288,566 1,374,037 1,436,614 1,444,638 1,514,030 1,537,826 -11.80%
PBT 20,159 20,850 66,753 70,312 65,353 71,882 51,264 -46.35%
Tax -9,376 -9,313 -9,457 -11,016 -8,540 -11,863 -7,461 16.46%
NP 10,783 11,537 57,296 59,296 56,813 60,019 43,803 -60.75%
-
NP to SH 43 647 34,983 34,084 32,819 35,168 27,466 -98.65%
-
Tax Rate 46.51% 44.67% 14.17% 15.67% 13.07% 16.50% 14.55% -
Total Cost 1,263,066 1,277,029 1,316,741 1,377,318 1,387,825 1,454,011 1,494,023 -10.60%
-
Net Worth 823,399 832,041 838,765 851,342 843,291 405,291 753,345 6.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 11,582 -
Div Payout % - - - - - - 42.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 823,399 832,041 838,765 851,342 843,291 405,291 753,345 6.11%
NOSH 460,000 470,079 458,341 455,263 455,833 405,291 405,024 8.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.85% 0.90% 4.17% 4.13% 3.93% 3.96% 2.85% -
ROE 0.01% 0.08% 4.17% 4.00% 3.89% 8.68% 3.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 276.92 274.12 299.78 315.56 316.92 373.57 379.69 -18.99%
EPS 0.01 0.14 7.63 7.49 7.20 8.68 6.78 -98.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
NAPS 1.79 1.77 1.83 1.87 1.85 1.00 1.86 -2.52%
Adjusted Per Share Value based on latest NOSH - 455,263
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 759.62 768.39 819.36 856.68 861.46 902.84 917.03 -11.80%
EPS 0.03 0.39 20.86 20.32 19.57 20.97 16.38 -98.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.91 -
NAPS 4.9101 4.9616 5.0017 5.0767 5.0287 2.4168 4.4923 6.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.10 1.05 1.13 1.15 1.22 0.88 1.35 -
P/RPS 0.40 0.38 0.38 0.36 0.38 0.24 0.36 7.28%
P/EPS 11,767.44 762.88 14.81 15.36 16.94 10.14 19.91 6970.16%
EY 0.01 0.13 6.75 6.51 5.90 9.86 5.02 -98.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.61 0.59 0.62 0.61 0.66 0.88 0.73 -11.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 -
Price 1.10 1.11 1.06 1.05 1.22 0.895 1.21 -
P/RPS 0.40 0.40 0.35 0.33 0.38 0.24 0.32 16.05%
P/EPS 11,767.44 806.47 13.89 14.02 16.94 10.31 17.84 7507.51%
EY 0.01 0.12 7.20 7.13 5.90 9.70 5.60 -98.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
P/NAPS 0.61 0.63 0.58 0.56 0.66 0.90 0.65 -4.14%

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