[CCM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.85%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 622,169 730,109 1,189,879 1,436,614 1,558,049 1,660,489 1,597,461 -14.53%
PBT 52,066 43,200 8,473 70,312 49,439 77,352 24,999 12.99%
Tax -109,247 -77,972 -4,688 -11,016 -12,915 -30,691 -16,780 36.60%
NP -57,181 -34,772 3,785 59,296 36,524 46,661 8,219 -
-
NP to SH -43,034 -44,141 -2,160 34,084 19,261 25,327 -3,476 52.03%
-
Tax Rate 209.82% 180.49% 55.33% 15.67% 26.12% 39.68% 67.12% -
Total Cost 679,350 764,881 1,186,094 1,377,318 1,521,525 1,613,828 1,589,242 -13.19%
-
Net Worth 681,944 447,142 825,734 851,342 752,921 777,069 738,520 -1.31%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 33,235 11,178 - - 11,582 10,692 32,254 0.50%
Div Payout % 0.00% 0.00% - - 60.14% 42.22% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 681,944 447,142 825,734 851,342 752,921 777,069 738,520 -1.31%
NOSH 454,629 447,142 461,304 455,263 402,631 404,723 399,200 2.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.19% -4.76% 0.32% 4.13% 2.34% 2.81% 0.51% -
ROE -6.31% -9.87% -0.26% 4.00% 2.56% 3.26% -0.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.85 163.28 257.94 315.56 386.97 410.28 400.17 -16.36%
EPS -9.47 -9.87 -0.47 7.49 4.78 6.26 -0.87 48.81%
DPS 7.31 2.50 0.00 0.00 2.86 2.65 8.00 -1.49%
NAPS 1.50 1.00 1.79 1.87 1.87 1.92 1.85 -3.43%
Adjusted Per Share Value based on latest NOSH - 455,263
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 371.01 435.38 709.55 856.68 929.09 990.18 952.59 -14.53%
EPS -25.66 -26.32 -1.29 20.32 11.49 15.10 -2.07 52.07%
DPS 19.82 6.67 0.00 0.00 6.91 6.38 19.23 0.50%
NAPS 4.0666 2.6664 4.924 5.0767 4.4898 4.6338 4.4039 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 0.99 1.10 1.15 1.48 1.68 2.15 -
P/RPS 0.66 0.61 0.43 0.36 0.38 0.41 0.54 3.39%
P/EPS -9.51 -10.03 -234.92 15.36 30.94 26.85 -246.92 -41.85%
EY -10.52 -9.97 -0.43 6.51 3.23 3.72 -0.40 72.36%
DY 8.12 2.53 0.00 0.00 1.93 1.58 3.72 13.88%
P/NAPS 0.60 0.99 0.61 0.61 0.79 0.88 1.16 -10.39%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 29/08/14 29/08/13 17/08/12 19/08/11 26/08/10 -
Price 0.835 0.905 1.10 1.05 1.43 1.44 2.02 -
P/RPS 0.61 0.55 0.43 0.33 0.37 0.35 0.50 3.36%
P/EPS -8.82 -9.17 -234.92 14.02 29.89 23.01 -231.99 -41.98%
EY -11.34 -10.91 -0.43 7.13 3.35 4.35 -0.43 72.44%
DY 8.76 2.76 0.00 0.00 2.00 1.84 3.96 14.13%
P/NAPS 0.56 0.91 0.61 0.56 0.76 0.75 1.09 -10.49%

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