[CCM] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
04-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 109.3%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 101,399 88,938 151,531 163,076 273,769 288,486 357,878 -18.94%
PBT 14,526 4,022 12,246 14,585 8,737 9,428 15,957 -1.55%
Tax -4,170 7,729 -11,176 -6,183 -2,385 -2,322 -5,645 -4.92%
NP 10,356 11,751 1,070 8,402 6,352 7,106 10,312 0.07%
-
NP to SH 9,981 8,227 -250 3,954 3,772 4,376 6,725 6.79%
-
Tax Rate 28.71% -192.17% 91.26% 42.39% 27.30% 24.63% 35.38% -
Total Cost 91,043 77,187 150,461 154,674 267,417 281,380 347,566 -20.00%
-
Net Worth 308,560 745,936 620,833 744,823 823,399 843,291 757,575 -13.89%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,030 11,440 - - - - - -
Div Payout % 50.40% 139.06% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 308,560 745,936 620,833 744,823 823,399 843,291 757,575 -13.89%
NOSH 167,696 457,630 416,666 459,767 460,000 455,833 405,120 -13.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.21% 13.21% 0.71% 5.15% 2.32% 2.46% 2.88% -
ROE 3.23% 1.10% -0.04% 0.53% 0.46% 0.52% 0.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 60.47 19.43 36.37 35.47 59.52 63.29 88.34 -6.11%
EPS 5.95 1.80 -0.06 0.87 0.82 0.96 1.66 23.69%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.63 1.49 1.62 1.79 1.85 1.87 -0.26%
Adjusted Per Share Value based on latest NOSH - 459,767
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 60.47 53.04 90.36 97.25 163.25 172.03 213.41 -18.94%
EPS 5.95 4.91 -0.15 2.36 2.25 2.61 4.01 6.79%
DPS 3.00 6.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 4.4481 3.7021 4.4415 4.9101 5.0287 4.5176 -13.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.03 1.52 0.975 1.07 1.10 1.22 1.50 -
P/RPS 3.36 7.82 2.68 3.02 1.85 1.93 1.70 12.01%
P/EPS 34.11 84.55 -1,625.00 124.42 134.15 127.08 90.36 -14.98%
EY 2.93 1.18 -0.06 0.80 0.75 0.79 1.11 17.55%
DY 1.48 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.65 0.66 0.61 0.66 0.80 5.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 23/05/16 04/06/15 27/05/14 31/05/13 21/05/12 -
Price 1.89 1.49 0.90 1.01 1.10 1.22 1.42 -
P/RPS 3.13 7.67 2.47 2.85 1.85 1.93 1.61 11.71%
P/EPS 31.75 82.88 -1,500.00 117.44 134.15 127.08 85.54 -15.21%
EY 3.15 1.21 -0.07 0.85 0.75 0.79 1.17 17.93%
DY 1.59 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.60 0.62 0.61 0.66 0.76 5.19%

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