[CME] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 652.84%
YoY- 461.51%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 17,988 18,485 19,235 21,987 28,557 30,218 30,920 -30.28%
PBT 4,005 3,016 3,412 3,873 587 608 631 242.42%
Tax -794 -789 -789 -825 -143 -198 -199 151.35%
NP 3,211 2,227 2,623 3,048 444 410 432 280.40%
-
NP to SH 3,211 2,220 2,654 3,049 405 377 361 328.72%
-
Tax Rate 19.83% 26.16% 23.12% 21.30% 24.36% 32.57% 31.54% -
Total Cost 14,777 16,258 16,612 18,939 28,113 29,808 30,488 -38.27%
-
Net Worth 81,096 79,605 84,441 80,101 50,490 43,860 36,720 69.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 81,096 79,605 84,441 80,101 50,490 43,860 36,720 69.50%
NOSH 436,000 435,000 461,428 437,714 495,000 430,000 360,000 13.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.85% 12.05% 13.64% 13.86% 1.55% 1.36% 1.40% -
ROE 3.96% 2.79% 3.14% 3.81% 0.80% 0.86% 0.98% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.13 4.25 4.17 5.02 5.77 7.03 8.59 -38.60%
EPS 0.74 0.51 0.58 0.70 0.08 0.09 0.10 279.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.183 0.183 0.183 0.102 0.102 0.102 49.20%
Adjusted Per Share Value based on latest NOSH - 437,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.72 1.76 1.84 2.10 2.72 2.88 2.95 -30.18%
EPS 0.31 0.21 0.25 0.29 0.04 0.04 0.03 373.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.076 0.0806 0.0764 0.0482 0.0418 0.035 69.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.07 0.095 0.065 0.095 0.075 0.065 -
P/RPS 1.58 1.65 2.28 1.29 1.65 1.07 0.76 62.81%
P/EPS 8.83 13.72 16.52 9.33 116.11 85.54 64.82 -73.49%
EY 11.33 7.29 6.05 10.72 0.86 1.17 1.54 277.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.52 0.36 0.93 0.74 0.64 -33.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 -
Price 0.065 0.065 0.075 0.06 0.065 0.105 0.075 -
P/RPS 1.58 1.53 1.80 1.19 1.13 1.49 0.87 48.79%
P/EPS 8.83 12.74 13.04 8.61 79.44 119.76 74.79 -75.90%
EY 11.33 7.85 7.67 11.61 1.26 0.83 1.34 314.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.41 0.33 0.64 1.03 0.74 -39.26%

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