[CCM] YoY Cumulative 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- 104.83%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 222,641 470,254 848,537 995,029 1,135,022 1,207,383 1,180,039 -24.24%
PBT 3,468 37,972 13,224 36,247 41,376 47,788 40,248 -33.51%
Tax -325 -20,185 -3,180 -8,864 -11,270 -22,246 -14,492 -46.86%
NP 3,143 17,787 10,044 27,383 30,106 25,542 25,756 -29.54%
-
NP to SH 3,057 10,910 3,614 17,822 18,007 12,813 17,450 -25.17%
-
Tax Rate 9.37% 53.16% 24.05% 24.45% 27.24% 46.55% 36.01% -
Total Cost 219,498 452,467 838,493 967,646 1,104,916 1,181,841 1,154,283 -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 22,813 11,460 11,436 9,850 - - - -
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 0.46% 1.47% 0.44% 2.13% 2.39% 1.67% 2.42% -
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 48.80 102.59 185.49 217.18 280.49 298.71 291.46 -25.73%
EPS 0.67 2.40 0.79 3.89 4.45 3.17 4.31 -26.65%
DPS 5.00 2.50 2.50 2.15 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 132.76 280.42 506.00 593.35 676.83 719.98 703.68 -24.24%
EPS 1.82 6.51 2.16 10.63 10.74 7.64 10.41 -25.20%
DPS 13.60 6.83 6.82 5.87 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 1.90 0.89 0.59 0.52 0.48 0.41 0.69 18.37%
P/EPS 138.06 38.45 139.24 29.05 30.34 38.49 46.87 19.70%
EY 0.72 2.60 0.72 3.44 3.30 2.60 2.13 -16.52%
DY 5.41 2.73 2.27 1.90 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 1.85 0.97 0.59 0.49 0.43 0.59 0.68 18.13%
P/EPS 135.07 42.02 137.97 27.25 27.19 55.84 45.94 19.67%
EY 0.74 2.38 0.72 3.67 3.68 1.79 2.18 -16.46%
DY 5.52 2.50 2.29 2.03 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