[CCM] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -98.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 296,374 630,359 600,401 1,288,566 1,514,030 1,610,187 1,639,039 -24.78%
PBT 2,125 54,585 47,397 20,850 71,882 57,676 59,200 -42.53%
Tax -85,963 -126,986 -82,820 -9,313 -17,863 -18,437 -26,129 21.93%
NP -83,838 -72,401 -35,423 11,537 54,019 39,239 33,071 -
-
NP to SH -63,629 -65,762 -42,514 647 32,291 22,272 15,372 -
-
Tax Rate 4,045.32% 232.64% 174.74% 44.67% 24.85% 31.97% 44.14% -
Total Cost 380,212 702,760 635,824 1,277,029 1,460,011 1,570,948 1,605,968 -21.32%
-
Net Worth 745,936 677,298 755,314 7,307,571 745,985 748,368 757,726 -0.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22,881 - - - - 11,569 10,737 13.42%
Div Payout % 0.00% - - - - 51.95% 69.85% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 745,936 677,298 755,314 7,307,571 745,985 748,368 757,726 -0.26%
NOSH 457,630 457,633 457,766 4,128,571 405,426 404,523 405,201 2.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -28.29% -11.49% -5.90% 0.90% 3.57% 2.44% 2.02% -
ROE -8.53% -9.71% -5.63% 0.01% 4.33% 2.98% 2.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 64.76 137.74 131.16 31.21 373.44 398.05 404.50 -26.29%
EPS -13.99 -14.37 -9.29 0.14 9.11 5.50 3.80 -
DPS 5.00 0.00 0.00 0.00 0.00 2.86 2.65 11.15%
NAPS 1.63 1.48 1.65 1.77 1.84 1.85 1.87 -2.26%
Adjusted Per Share Value based on latest NOSH - 470,079
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 176.73 375.89 358.03 768.39 902.84 960.18 977.39 -24.78%
EPS -37.94 -39.22 -25.35 0.39 19.26 13.28 9.17 -
DPS 13.64 0.00 0.00 0.00 0.00 6.90 6.40 13.42%
NAPS 4.4481 4.0388 4.5041 43.5763 4.4484 4.4626 4.5185 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.03 0.90 1.05 0.88 1.53 1.81 -
P/RPS 1.36 0.75 0.69 3.36 0.24 0.38 0.45 20.22%
P/EPS -6.33 -7.17 -9.69 6,700.15 11.05 27.79 47.71 -
EY -15.80 -13.95 -10.32 0.01 9.05 3.60 2.10 -
DY 5.68 0.00 0.00 0.00 0.00 1.87 1.46 25.38%
P/NAPS 0.54 0.70 0.55 0.59 0.48 0.83 0.97 -9.29%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 -
Price 1.19 0.97 1.00 1.11 0.895 1.56 1.78 -
P/RPS 1.84 0.70 0.76 3.56 0.24 0.39 0.44 26.90%
P/EPS -8.56 -6.75 -10.77 7,083.02 11.24 28.33 46.92 -
EY -11.68 -14.81 -9.29 0.01 8.90 3.53 2.13 -
DY 4.20 0.00 0.00 0.00 0.00 1.83 1.49 18.83%
P/NAPS 0.73 0.66 0.61 0.63 0.49 0.84 0.95 -4.29%

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