[CCM] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.66%
YoY- 150.95%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 395,939 404,712 397,762 500,219 611,064 649,598 717,288 -32.63%
PBT 51,396 48,909 38,862 38,179 39,798 37,741 45,808 7.95%
Tax -20,631 -20,916 -4,629 676 452 -89,870 -133,037 -71.03%
NP 30,765 27,993 34,233 38,855 40,250 -52,129 -87,229 -
-
NP to SH 25,706 20,580 24,206 28,102 26,348 -45,013 -73,864 -
-
Tax Rate 40.14% 42.77% 11.91% -1.77% -1.14% 238.12% 290.42% -
Total Cost 365,174 376,719 363,529 461,364 570,814 701,727 804,517 -40.85%
-
Net Worth 320,299 311,914 306,883 308,560 771,833 751,575 741,050 -42.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,092 5,030 5,030 5,030 11,440 11,440 22,812 -24.01%
Div Payout % 58.71% 24.45% 20.78% 17.90% 43.42% 0.00% 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 320,299 311,914 306,883 308,560 771,833 751,575 741,050 -42.74%
NOSH 167,696 167,696 167,696 167,696 167,695 455,500 457,630 -48.69%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.77% 6.92% 8.61% 7.77% 6.59% -8.02% -12.16% -
ROE 8.03% 6.60% 7.89% 9.11% 3.41% -5.99% -9.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 241.34 237.19 298.29 133.80 142.61 157.77 30.73%
EPS 15.33 12.27 14.43 16.76 5.77 -9.88 -16.25 -
DPS 9.00 3.00 3.00 3.00 2.50 2.50 5.00 47.81%
NAPS 1.91 1.86 1.83 1.84 1.69 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 236.11 241.34 237.19 298.29 364.39 387.37 427.73 -32.63%
EPS 15.33 12.27 14.43 16.76 15.71 -26.84 -44.05 -
DPS 9.00 3.00 3.00 3.00 6.82 6.82 13.60 -24.00%
NAPS 1.91 1.86 1.83 1.84 4.6026 4.4818 4.419 -42.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 2.03 2.12 2.03 1.85 1.43 1.56 -
P/RPS 0.76 0.84 0.89 0.68 1.38 1.00 0.99 -16.11%
P/EPS 11.68 16.54 14.69 12.11 32.07 -14.47 -9.60 -
EY 8.56 6.05 6.81 8.26 3.12 -6.91 -10.41 -
DY 5.03 1.48 1.42 1.48 1.35 1.75 3.21 34.79%
P/NAPS 0.94 1.09 1.16 1.10 1.09 0.87 0.96 -1.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 13/11/18 28/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 1.95 1.84 1.67 1.89 2.22 1.58 1.48 -
P/RPS 0.83 0.76 0.70 0.63 1.66 1.11 0.94 -7.94%
P/EPS 12.72 14.99 11.57 11.28 38.48 -15.99 -9.11 -
EY 7.86 6.67 8.64 8.87 2.60 -6.25 -10.98 -
DY 4.62 1.63 1.80 1.59 1.13 1.58 3.38 23.09%
P/NAPS 1.02 0.99 0.91 1.03 1.31 0.96 0.91 7.88%

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