[CCM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -46.04%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 400,824 827,428 611,480 627,802 1,169,740 1,367,114 1,521,946 -19.93%
PBT 61,786 63,658 39,494 41,320 25,464 50,218 53,358 2.47%
Tax -30,478 -20,316 13,804 -20,172 -5,618 -14,868 -16,562 10.69%
NP 31,308 43,342 53,298 21,148 19,846 35,350 36,796 -2.65%
-
NP to SH 24,998 29,282 47,418 8,534 11,788 17,402 19,570 4.16%
-
Tax Rate 49.33% 31.91% -34.95% 48.82% 22.06% 29.61% 31.04% -
Total Cost 369,516 784,086 558,182 606,654 1,149,894 1,331,764 1,485,150 -20.68%
-
Net Worth 306,883 741,050 681,293 458,817 817,849 856,361 756,113 -13.94%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,061 22,731 22,709 22,940 - 19,691 - -
Div Payout % 40.25% 77.63% 47.89% 268.82% - 113.16% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 306,883 741,050 681,293 458,817 817,849 856,361 756,113 -13.94%
NOSH 167,696 457,630 454,195 458,817 456,899 457,947 404,338 -13.63%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.81% 5.24% 8.72% 3.37% 1.70% 2.59% 2.42% -
ROE 8.15% 3.95% 6.96% 1.86% 1.44% 2.03% 2.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 239.02 182.00 134.63 136.83 256.02 298.53 376.40 -7.28%
EPS 14.90 6.44 10.44 1.86 2.58 3.80 4.84 20.60%
DPS 6.00 5.00 5.00 5.00 0.00 4.30 0.00 -
NAPS 1.83 1.63 1.50 1.00 1.79 1.87 1.87 -0.35%
Adjusted Per Share Value based on latest NOSH - 447,142
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 239.02 493.41 364.64 374.37 697.54 815.23 907.56 -19.92%
EPS 14.90 17.46 28.28 5.09 7.03 10.38 11.67 4.15%
DPS 6.00 13.56 13.54 13.68 0.00 11.74 0.00 -
NAPS 1.83 4.419 4.0627 2.736 4.877 5.1066 4.5088 -13.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.12 1.56 0.90 0.99 1.10 1.15 1.48 -
P/RPS 0.89 0.86 0.67 0.72 0.43 0.39 0.39 14.73%
P/EPS 14.22 24.22 8.62 53.23 42.64 30.26 30.58 -11.97%
EY 7.03 4.13 11.60 1.88 2.35 3.30 3.27 13.59%
DY 2.83 3.21 5.56 5.05 0.00 3.74 0.00 -
P/NAPS 1.16 0.96 0.60 0.99 0.61 0.61 0.79 6.60%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 26/08/16 27/08/15 29/08/14 29/08/13 17/08/12 -
Price 1.67 1.48 0.835 0.905 1.10 1.05 1.43 -
P/RPS 0.70 0.81 0.62 0.66 0.43 0.35 0.38 10.71%
P/EPS 11.20 22.98 8.00 48.66 42.64 27.63 29.55 -14.92%
EY 8.93 4.35 12.50 2.06 2.35 3.62 3.38 17.56%
DY 3.59 3.38 5.99 5.52 0.00 4.10 0.00 -
P/NAPS 0.91 0.91 0.56 0.91 0.61 0.56 0.76 3.04%

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