[CCM] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 44.98%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 630,359 600,401 1,288,566 1,514,030 1,610,187 1,639,039 1,571,809 -14.11%
PBT 54,585 47,397 20,850 71,882 57,676 59,200 15,579 23.22%
Tax -126,986 -82,820 -9,313 -17,863 -18,437 -26,129 -10,511 51.45%
NP -72,401 -35,423 11,537 54,019 39,239 33,071 5,068 -
-
NP to SH -65,762 -42,514 647 32,291 22,272 15,372 -5,820 49.77%
-
Tax Rate 232.64% 174.74% 44.67% 24.85% 31.97% 44.14% 67.47% -
Total Cost 702,760 635,824 1,277,029 1,460,011 1,570,948 1,605,968 1,566,741 -12.50%
-
Net Worth 677,298 755,314 7,307,571 745,985 748,368 757,726 727,499 -1.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 11,569 10,737 32,333 -
Div Payout % - - - - 51.95% 69.85% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 677,298 755,314 7,307,571 745,985 748,368 757,726 727,499 -1.18%
NOSH 457,633 457,766 4,128,571 405,426 404,523 405,201 404,166 2.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.49% -5.90% 0.90% 3.57% 2.44% 2.02% 0.32% -
ROE -9.71% -5.63% 0.01% 4.33% 2.98% 2.03% -0.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.74 131.16 31.21 373.44 398.05 404.50 388.90 -15.87%
EPS -14.37 -9.29 0.14 9.11 5.50 3.80 -1.44 46.70%
DPS 0.00 0.00 0.00 0.00 2.86 2.65 8.00 -
NAPS 1.48 1.65 1.77 1.84 1.85 1.87 1.80 -3.20%
Adjusted Per Share Value based on latest NOSH - 405,291
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 375.89 358.03 768.39 902.84 960.18 977.39 937.30 -14.11%
EPS -39.22 -25.35 0.39 19.26 13.28 9.17 -3.47 49.77%
DPS 0.00 0.00 0.00 0.00 6.90 6.40 19.28 -
NAPS 4.0388 4.5041 43.5763 4.4484 4.4626 4.5185 4.3382 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.03 0.90 1.05 0.88 1.53 1.81 2.28 -
P/RPS 0.75 0.69 3.36 0.24 0.38 0.45 0.59 4.07%
P/EPS -7.17 -9.69 6,700.15 11.05 27.79 47.71 -158.33 -40.28%
EY -13.95 -10.32 0.01 9.05 3.60 2.10 -0.63 67.53%
DY 0.00 0.00 0.00 0.00 1.87 1.46 3.51 -
P/NAPS 0.70 0.55 0.59 0.48 0.83 0.97 1.27 -9.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.97 1.00 1.11 0.895 1.56 1.78 2.20 -
P/RPS 0.70 0.76 3.56 0.24 0.39 0.44 0.57 3.48%
P/EPS -6.75 -10.77 7,083.02 11.24 28.33 46.92 -152.78 -40.52%
EY -14.81 -9.29 0.01 8.90 3.53 2.13 -0.65 68.33%
DY 0.00 0.00 0.00 0.00 1.83 1.49 3.64 -
P/NAPS 0.66 0.61 0.63 0.49 0.84 0.95 1.22 -9.72%

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