[CCM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 20.78%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 652,304 1,095,076 1,153,944 1,431,512 1,590,752 1,474,732 1,372,392 -11.65%
PBT 58,340 34,948 37,712 63,828 58,280 12,244 31,132 11.02%
Tax -24,732 -9,540 -9,288 -22,580 -21,504 -6,528 -14,528 9.26%
NP 33,608 25,408 28,424 41,248 36,776 5,716 16,604 12.46%
-
NP to SH 15,816 15,088 17,504 26,900 24,800 3,384 9,044 9.75%
-
Tax Rate 42.39% 27.30% 24.63% 35.38% 36.90% 53.32% 46.67% -
Total Cost 618,696 1,069,668 1,125,520 1,390,264 1,553,976 1,469,016 1,355,788 -12.25%
-
Net Worth 744,823 823,399 843,291 757,575 765,882 745,285 759,049 -0.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 744,823 823,399 843,291 757,575 765,882 745,285 759,049 -0.31%
NOSH 459,767 460,000 455,833 405,120 405,228 402,857 403,749 2.18%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.15% 2.32% 2.46% 2.88% 2.31% 0.39% 1.21% -
ROE 2.12% 1.83% 2.08% 3.55% 3.24% 0.45% 1.19% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 141.88 238.06 253.15 353.35 392.56 366.07 339.91 -13.54%
EPS 3.48 3.28 3.84 6.64 6.12 0.84 2.24 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.79 1.85 1.87 1.89 1.85 1.88 -2.44%
Adjusted Per Share Value based on latest NOSH - 405,120
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 388.98 653.01 688.12 853.64 948.59 879.41 818.38 -11.65%
EPS 9.43 9.00 10.44 16.04 14.79 2.02 5.39 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4415 4.9101 5.0287 4.5176 4.5671 4.4443 4.5263 -0.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.07 1.10 1.22 1.50 1.76 2.20 2.06 -
P/RPS 0.75 0.46 0.48 0.42 0.45 0.60 0.61 3.50%
P/EPS 31.10 33.54 31.77 22.59 28.76 261.90 91.96 -16.52%
EY 3.21 2.98 3.15 4.43 3.48 0.38 1.09 19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.66 0.80 0.93 1.19 1.10 -8.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 04/06/15 27/05/14 31/05/13 21/05/12 27/05/11 27/05/10 27/05/09 -
Price 1.01 1.10 1.22 1.42 1.70 2.17 2.33 -
P/RPS 0.71 0.46 0.48 0.40 0.43 0.59 0.69 0.47%
P/EPS 29.36 33.54 31.77 21.39 27.78 258.33 104.02 -19.00%
EY 3.41 2.98 3.15 4.68 3.60 0.39 0.96 23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.76 0.90 1.17 1.24 -10.90%

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