[CCM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.68%
YoY- 43.96%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,288,566 1,374,037 1,436,614 1,444,638 1,514,030 1,537,826 1,558,049 -11.86%
PBT 20,850 66,753 70,312 65,353 71,882 51,264 49,439 -43.67%
Tax -9,313 -9,457 -11,016 -8,540 -11,863 -7,461 -12,915 -19.53%
NP 11,537 57,296 59,296 56,813 60,019 43,803 36,524 -53.52%
-
NP to SH 647 34,983 34,084 32,819 35,168 27,466 19,261 -89.52%
-
Tax Rate 44.67% 14.17% 15.67% 13.07% 16.50% 14.55% 26.12% -
Total Cost 1,277,029 1,316,741 1,377,318 1,387,825 1,454,011 1,494,023 1,521,525 -10.99%
-
Net Worth 832,041 838,765 851,342 843,291 405,291 753,345 752,921 6.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 11,582 11,582 -
Div Payout % - - - - - 42.17% 60.14% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 832,041 838,765 851,342 843,291 405,291 753,345 752,921 6.86%
NOSH 470,079 458,341 455,263 455,833 405,291 405,024 402,631 10.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.90% 4.17% 4.13% 3.93% 3.96% 2.85% 2.34% -
ROE 0.08% 4.17% 4.00% 3.89% 8.68% 3.65% 2.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 274.12 299.78 315.56 316.92 373.57 379.69 386.97 -20.48%
EPS 0.14 7.63 7.49 7.20 8.68 6.78 4.78 -90.43%
DPS 0.00 0.00 0.00 0.00 0.00 2.86 2.86 -
NAPS 1.77 1.83 1.87 1.85 1.00 1.86 1.87 -3.58%
Adjusted Per Share Value based on latest NOSH - 455,833
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 768.39 819.36 856.68 861.46 902.84 917.03 929.09 -11.86%
EPS 0.39 20.86 20.32 19.57 20.97 16.38 11.49 -89.45%
DPS 0.00 0.00 0.00 0.00 0.00 6.91 6.91 -
NAPS 4.9616 5.0017 5.0767 5.0287 2.4168 4.4923 4.4898 6.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.05 1.13 1.15 1.22 0.88 1.35 1.48 -
P/RPS 0.38 0.38 0.36 0.38 0.24 0.36 0.38 0.00%
P/EPS 762.88 14.81 15.36 16.94 10.14 19.91 30.94 742.21%
EY 0.13 6.75 6.51 5.90 9.86 5.02 3.23 -88.18%
DY 0.00 0.00 0.00 0.00 0.00 2.12 1.93 -
P/NAPS 0.59 0.62 0.61 0.66 0.88 0.73 0.79 -17.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 23/11/12 17/08/12 -
Price 1.11 1.06 1.05 1.22 0.895 1.21 1.43 -
P/RPS 0.40 0.35 0.33 0.38 0.24 0.32 0.37 5.31%
P/EPS 806.47 13.89 14.02 16.94 10.31 17.84 29.89 794.20%
EY 0.12 7.20 7.13 5.90 9.70 5.60 3.35 -89.06%
DY 0.00 0.00 0.00 0.00 0.00 2.36 2.00 -
P/NAPS 0.63 0.58 0.56 0.66 0.90 0.65 0.76 -11.72%

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