[CCM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.58%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 611,480 627,802 1,169,740 1,367,114 1,521,946 1,626,222 1,583,322 -14.65%
PBT 39,494 41,320 25,464 50,218 53,358 69,832 33,528 2.76%
Tax 13,804 -20,172 -5,618 -14,868 -16,562 -27,604 -18,480 -
NP 53,298 21,148 19,846 35,350 36,796 42,228 15,048 23.43%
-
NP to SH 47,418 8,534 11,788 17,402 19,570 25,594 5,684 42.36%
-
Tax Rate -34.95% 48.82% 22.06% 29.61% 31.04% 39.53% 55.12% -
Total Cost 558,182 606,654 1,149,894 1,331,764 1,485,150 1,583,994 1,568,274 -15.80%
-
Net Worth 681,293 458,817 817,849 856,361 756,113 777,539 740,521 -1.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,709 22,940 - 19,691 - - - -
Div Payout % 47.89% 268.82% - 113.16% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 681,293 458,817 817,849 856,361 756,113 777,539 740,521 -1.37%
NOSH 454,195 458,817 456,899 457,947 404,338 404,968 400,281 2.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.72% 3.37% 1.70% 2.59% 2.42% 2.60% 0.95% -
ROE 6.96% 1.86% 1.44% 2.03% 2.59% 3.29% 0.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 134.63 136.83 256.02 298.53 376.40 401.57 395.55 -16.42%
EPS 10.44 1.86 2.58 3.80 4.84 6.32 1.42 39.40%
DPS 5.00 5.00 0.00 4.30 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.79 1.87 1.87 1.92 1.85 -3.43%
Adjusted Per Share Value based on latest NOSH - 455,263
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 364.64 374.37 697.54 815.23 907.56 969.74 944.16 -14.65%
EPS 28.28 5.09 7.03 10.38 11.67 15.26 3.39 42.36%
DPS 13.54 13.68 0.00 11.74 0.00 0.00 0.00 -
NAPS 4.0627 2.736 4.877 5.1066 4.5088 4.6366 4.4159 -1.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 0.99 1.10 1.15 1.48 1.68 2.15 -
P/RPS 0.67 0.72 0.43 0.39 0.39 0.42 0.54 3.65%
P/EPS 8.62 53.23 42.64 30.26 30.58 26.58 151.41 -37.94%
EY 11.60 1.88 2.35 3.30 3.27 3.76 0.66 61.17%
DY 5.56 5.05 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 0.60 0.99 0.61 0.61 0.79 0.88 1.16 -10.39%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 29/08/14 29/08/13 17/08/12 19/08/11 26/08/10 -
Price 0.835 0.905 1.10 1.05 1.43 1.44 2.02 -
P/RPS 0.62 0.66 0.43 0.35 0.38 0.36 0.51 3.30%
P/EPS 8.00 48.66 42.64 27.63 29.55 22.78 142.25 -38.07%
EY 12.50 2.06 2.35 3.62 3.38 4.39 0.70 61.60%
DY 5.99 5.52 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 0.56 0.91 0.61 0.56 0.76 0.75 1.09 -10.49%

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