[CCM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.72%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,105 152,541 293,537 379,008 402,804 459,000 402,214 -14.22%
PBT 19,313 22,048 -15,397 30,506 9,888 18,952 -10,256 -
Tax -109,501 -67,515 -449 -593 3,809 -11,637 -532 142.88%
NP -90,188 -45,467 -15,846 29,913 13,697 7,315 -10,788 42.43%
-
NP to SH -76,672 -46,128 -17,175 17,161 9,459 -2,078 -12,781 34.77%
-
Tax Rate 566.98% 306.22% - 1.94% -38.52% 61.40% - -
Total Cost 250,293 198,008 309,383 349,095 389,107 451,685 413,002 -8.00%
-
Net Worth 677,460 755,276 832,041 405,291 404,999 742,428 725,734 -1.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 11,582 10,692 32,254 -
Div Payout % - - - - 122.45% 0.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 677,460 755,276 832,041 405,291 404,999 742,428 725,734 -1.14%
NOSH 457,743 457,743 470,079 405,291 404,999 403,493 403,186 2.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -56.33% -29.81% -5.40% 7.89% 3.40% 1.59% -2.68% -
ROE -11.32% -6.11% -2.06% 4.23% 2.34% -0.28% -1.76% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.98 33.32 62.44 93.51 99.46 113.76 99.76 -16.01%
EPS -16.75 -10.08 -3.75 4.67 2.34 -0.51 -3.17 31.95%
DPS 0.00 0.00 0.00 0.00 2.86 2.65 8.00 -
NAPS 1.48 1.65 1.77 1.00 1.00 1.84 1.80 -3.20%
Adjusted Per Share Value based on latest NOSH - 405,291
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 95.47 90.96 175.04 226.01 240.20 273.71 239.85 -14.22%
EPS -45.72 -27.51 -10.24 10.23 5.64 -1.24 -7.62 34.78%
DPS 0.00 0.00 0.00 0.00 6.91 6.38 19.23 -
NAPS 4.0398 4.5038 4.9616 2.4168 2.4151 4.4272 4.3277 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.03 0.90 1.05 0.88 1.53 1.81 2.28 -
P/RPS 2.94 2.70 1.68 0.94 1.54 1.59 2.29 4.25%
P/EPS -6.15 -8.93 -28.74 20.78 65.51 -351.46 -71.92 -33.61%
EY -16.26 -11.20 -3.48 4.81 1.53 -0.28 -1.39 50.63%
DY 0.00 0.00 0.00 0.00 1.87 1.46 3.51 -
P/NAPS 0.70 0.55 0.59 0.88 1.53 0.98 1.27 -9.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.97 1.00 1.11 0.895 1.56 1.78 2.20 -
P/RPS 2.77 3.00 1.78 0.96 1.57 1.56 2.21 3.83%
P/EPS -5.79 -9.92 -30.38 21.14 66.79 -345.63 -69.40 -33.88%
EY -17.27 -10.08 -3.29 4.73 1.50 -0.29 -1.44 51.26%
DY 0.00 0.00 0.00 0.00 1.83 1.49 3.64 -
P/NAPS 0.66 0.61 0.63 0.90 1.56 0.97 1.22 -9.72%

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