[CCM] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.0%
YoY- 647.11%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 409,118 382,358 393,973 348,636 296,854 627,005 1,131,382 -15.58%
PBT 6,578 24,142 55,700 10,533 4,624 50,629 17,632 -15.14%
Tax -5,618 -7,984 -27,689 33,820 -433 -26,913 -4,240 4.79%
NP 960 16,158 28,010 44,353 4,190 23,716 13,392 -35.52%
-
NP to SH -153 16,029 22,762 30,452 4,076 14,546 4,818 -
-
Tax Rate 85.41% 33.07% 49.71% -321.09% 9.36% 53.16% 24.05% -
Total Cost 408,158 366,200 365,962 304,282 292,664 603,289 1,117,990 -15.44%
-
Net Worth 318,622 311,914 311,914 750,684 666,152 742,613 828,017 -14.70%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 6,707 6,707 15,165 30,417 15,280 15,248 -
Div Payout % - 41.85% 29.47% 49.80% 746.27% 105.04% 316.46% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 318,622 311,914 311,914 750,684 666,152 742,613 828,017 -14.70%
NOSH 167,696 167,696 167,696 454,960 456,268 458,403 457,468 -15.38%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.23% 4.23% 7.11% 12.72% 1.41% 3.78% 1.18% -
ROE -0.05% 5.14% 7.30% 4.06% 0.61% 1.96% 0.58% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 243.96 228.01 234.93 76.63 65.06 136.78 247.31 -0.22%
EPS -0.09 9.56 13.57 6.69 0.89 3.20 1.05 -
DPS 0.00 4.00 4.00 3.33 6.67 3.33 3.33 -
NAPS 1.90 1.86 1.86 1.65 1.46 1.62 1.81 0.81%
Adjusted Per Share Value based on latest NOSH - 455,500
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 243.96 228.01 234.93 207.90 177.02 373.89 674.66 -15.58%
EPS -0.09 9.56 13.57 18.16 2.43 8.67 2.87 -
DPS 0.00 4.00 4.00 9.04 18.14 9.11 9.09 -
NAPS 1.90 1.86 1.86 4.4765 3.9724 4.4283 4.9376 -14.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.22 1.74 2.03 1.43 0.925 0.915 1.10 -
P/RPS 0.50 0.76 0.86 1.87 1.42 0.67 0.44 2.15%
P/EPS -1,334.28 18.20 14.96 21.36 103.54 28.83 104.43 -
EY -0.07 5.49 6.69 4.68 0.97 3.47 0.96 -
DY 0.00 2.30 1.97 2.33 7.21 3.64 3.03 -
P/NAPS 0.64 0.94 1.09 0.87 0.63 0.56 0.61 0.80%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 20/11/19 13/11/18 24/11/17 25/11/16 25/11/15 27/11/14 -
Price 2.96 1.40 1.84 1.58 0.905 1.00 1.09 -
P/RPS 1.21 0.61 0.78 2.06 1.39 0.73 0.44 18.34%
P/EPS -3,237.27 14.65 13.56 23.61 101.31 31.51 103.48 -
EY -0.03 6.83 7.38 4.24 0.99 3.17 0.97 -
DY 0.00 2.86 2.17 2.11 7.37 3.33 3.06 -
P/NAPS 1.56 0.75 0.99 0.96 0.62 0.62 0.60 17.24%

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