[CCM] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 13.32%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 611,064 649,598 717,288 392,386 454,979 541,322 622,169 -1.19%
PBT 39,798 37,741 45,808 11,565 19,789 36,139 52,066 -16.35%
Tax 452 -89,870 -133,037 -84,722 -103,627 -124,039 -109,247 -
NP 40,250 -52,129 -87,229 -73,157 -83,838 -87,900 -57,181 -
-
NP to SH 26,348 -45,013 -73,864 -55,152 -63,629 -70,329 -43,034 -
-
Tax Rate -1.14% 238.12% 290.42% 732.57% 523.66% 343.23% 209.82% -
Total Cost 570,814 701,727 804,517 465,543 538,817 629,222 679,350 -10.92%
-
Net Worth 771,833 751,575 741,050 745,936 745,936 664,139 681,944 8.58%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,440 11,440 22,812 45,619 44,595 33,154 33,235 -50.78%
Div Payout % 43.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 771,833 751,575 741,050 745,936 745,936 664,139 681,944 8.58%
NOSH 167,695 455,500 457,630 457,630 457,630 454,889 454,629 -48.47%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.59% -8.02% -12.16% -18.64% -18.43% -16.24% -9.19% -
ROE 3.41% -5.99% -9.97% -7.39% -8.53% -10.59% -6.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 133.80 142.61 157.77 85.74 99.42 119.00 136.85 -1.48%
EPS 5.77 -9.88 -16.25 -12.05 -13.90 -15.46 -9.47 -
DPS 2.50 2.50 5.00 10.00 9.74 7.29 7.31 -50.99%
NAPS 1.69 1.65 1.63 1.63 1.63 1.46 1.50 8.25%
Adjusted Per Share Value based on latest NOSH - 457,630
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 364.39 387.37 427.73 233.99 271.31 322.80 371.01 -1.18%
EPS 15.71 -26.84 -44.05 -32.89 -37.94 -41.94 -25.66 -
DPS 6.82 6.82 13.60 27.20 26.59 19.77 19.82 -50.80%
NAPS 4.6026 4.4818 4.419 4.4481 4.4481 3.9604 4.0666 8.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.85 1.43 1.56 1.52 0.88 0.925 0.90 -
P/RPS 1.38 1.00 0.99 1.77 0.89 0.78 0.66 63.29%
P/EPS 32.07 -14.47 -9.60 -12.61 -6.33 -5.98 -9.51 -
EY 3.12 -6.91 -10.41 -7.93 -15.80 -16.71 -10.52 -
DY 1.35 1.75 3.21 6.58 11.07 7.88 8.12 -69.66%
P/NAPS 1.09 0.87 0.96 0.93 0.54 0.63 0.60 48.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 23/05/17 27/02/17 25/11/16 26/08/16 -
Price 2.22 1.58 1.48 1.49 1.19 0.905 0.835 -
P/RPS 1.66 1.11 0.94 1.74 1.20 0.76 0.61 94.56%
P/EPS 38.48 -15.99 -9.11 -12.36 -8.56 -5.85 -8.82 -
EY 2.60 -6.25 -10.98 -8.09 -11.68 -17.08 -11.34 -
DY 1.13 1.58 3.38 6.71 8.19 8.05 8.76 -74.37%
P/NAPS 1.31 0.96 0.91 0.91 0.73 0.62 0.56 75.94%

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