[CCM] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -63.43%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 717,288 392,386 454,979 541,322 622,169 618,785 630,330 9.00%
PBT 45,808 11,565 19,789 36,139 52,066 50,640 52,979 -9.24%
Tax -133,037 -84,722 -103,627 -124,039 -109,247 -131,228 -126,235 3.56%
NP -87,229 -73,157 -83,838 -87,900 -57,181 -80,588 -73,256 12.35%
-
NP to SH -73,864 -55,152 -63,629 -70,329 -43,034 -66,680 -62,476 11.82%
-
Tax Rate 290.42% 732.57% 523.66% 343.23% 209.82% 259.14% 238.27% -
Total Cost 804,517 465,543 538,817 629,222 679,350 699,373 703,586 9.35%
-
Net Worth 741,050 745,936 745,936 664,139 681,944 620,833 677,460 6.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 22,812 45,619 44,595 33,154 33,235 33,048 22,632 0.53%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 741,050 745,936 745,936 664,139 681,944 620,833 677,460 6.16%
NOSH 457,630 457,630 457,630 454,889 454,629 416,666 457,743 -0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -12.16% -18.64% -18.43% -16.24% -9.19% -13.02% -11.62% -
ROE -9.97% -7.39% -8.53% -10.59% -6.31% -10.74% -9.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 157.77 85.74 99.42 119.00 136.85 148.51 137.70 9.50%
EPS -16.25 -12.05 -13.90 -15.46 -9.47 -16.00 -13.65 12.33%
DPS 5.00 10.00 9.74 7.29 7.31 7.93 4.94 0.80%
NAPS 1.63 1.63 1.63 1.46 1.50 1.49 1.48 6.65%
Adjusted Per Share Value based on latest NOSH - 454,889
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 427.73 233.99 271.31 322.80 371.01 368.99 375.88 9.00%
EPS -44.05 -32.89 -37.94 -41.94 -25.66 -39.76 -37.26 11.81%
DPS 13.60 27.20 26.59 19.77 19.82 19.71 13.50 0.49%
NAPS 4.419 4.4481 4.4481 3.9604 4.0666 3.7021 4.0398 6.16%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.56 1.52 0.88 0.925 0.90 0.975 1.03 -
P/RPS 0.99 1.77 0.89 0.78 0.66 0.66 0.75 20.35%
P/EPS -9.60 -12.61 -6.33 -5.98 -9.51 -6.09 -7.55 17.38%
EY -10.41 -7.93 -15.80 -16.71 -10.52 -16.41 -13.25 -14.86%
DY 3.21 6.58 11.07 7.88 8.12 8.14 4.80 -23.54%
P/NAPS 0.96 0.93 0.54 0.63 0.60 0.65 0.70 23.46%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 23/05/17 27/02/17 25/11/16 26/08/16 23/05/16 26/02/16 -
Price 1.48 1.49 1.19 0.905 0.835 0.90 0.97 -
P/RPS 0.94 1.74 1.20 0.76 0.61 0.61 0.70 21.73%
P/EPS -9.11 -12.36 -8.56 -5.85 -8.82 -5.62 -7.11 17.98%
EY -10.98 -8.09 -11.68 -17.08 -11.34 -17.78 -14.07 -15.24%
DY 3.38 6.71 8.19 8.05 8.76 8.81 5.10 -24.00%
P/NAPS 0.91 0.91 0.73 0.62 0.56 0.60 0.66 23.90%

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