[CCM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.55%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 296,854 627,005 1,131,382 1,326,705 1,513,362 1,609,844 1,573,385 -24.24%
PBT 4,624 50,629 17,632 48,329 55,168 63,717 53,664 -33.51%
Tax -433 -26,913 -4,240 -11,818 -15,026 -29,661 -19,322 -46.87%
NP 4,190 23,716 13,392 36,510 40,141 34,056 34,341 -29.55%
-
NP to SH 4,076 14,546 4,818 23,762 24,009 17,084 23,266 -25.17%
-
Tax Rate 9.36% 53.16% 24.05% 24.45% 27.24% 46.55% 36.01% -
Total Cost 292,664 603,289 1,117,990 1,290,194 1,473,221 1,575,788 1,539,044 -24.14%
-
Net Worth 666,152 742,613 828,017 838,412 752,652 767,971 720,672 -1.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 30,417 15,280 15,248 13,133 - - - -
Div Payout % 746.27% 105.04% 316.46% 55.27% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 666,152 742,613 828,017 838,412 752,652 767,971 720,672 -1.30%
NOSH 456,268 458,403 457,468 458,149 404,651 404,195 404,872 2.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.41% 3.78% 1.18% 2.75% 2.65% 2.12% 2.18% -
ROE 0.61% 1.96% 0.58% 2.83% 3.19% 2.22% 3.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.06 136.78 247.31 289.58 373.99 398.28 388.61 -25.74%
EPS 0.89 3.20 1.05 5.19 5.93 4.23 5.75 -26.70%
DPS 6.67 3.33 3.33 2.87 0.00 0.00 0.00 -
NAPS 1.46 1.62 1.81 1.83 1.86 1.90 1.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 458,341
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 177.02 373.89 674.66 791.14 902.44 959.98 938.24 -24.24%
EPS 2.43 8.67 2.87 14.17 14.32 10.19 13.87 -25.17%
DPS 18.14 9.11 9.09 7.83 0.00 0.00 0.00 -
NAPS 3.9724 4.4283 4.9376 4.9996 4.4882 4.5795 4.2975 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.925 0.915 1.10 1.13 1.35 1.22 2.02 -
P/RPS 1.42 0.67 0.44 0.39 0.36 0.31 0.52 18.20%
P/EPS 103.54 28.83 104.43 21.79 22.75 28.86 35.15 19.70%
EY 0.97 3.47 0.96 4.59 4.40 3.46 2.84 -16.37%
DY 7.21 3.64 3.03 2.54 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.61 0.62 0.73 0.64 1.13 -9.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 27/11/14 29/11/13 23/11/12 22/11/11 30/11/10 -
Price 0.905 1.00 1.09 1.06 1.21 1.77 1.98 -
P/RPS 1.39 0.73 0.44 0.37 0.32 0.44 0.51 18.17%
P/EPS 101.31 31.51 103.48 20.44 20.39 41.88 34.45 19.67%
EY 0.99 3.17 0.97 4.89 4.90 2.39 2.90 -16.38%
DY 7.37 3.33 3.06 2.70 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.60 0.58 0.65 0.93 1.11 -9.24%

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