[CCM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -98.15%
YoY- -98.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 454,979 630,330 1,001,078 1,288,566 1,514,030 1,610,187 1,639,039 -19.21%
PBT 19,789 52,979 35,272 20,850 71,882 57,676 59,200 -16.67%
Tax -103,627 -126,235 -70,695 -9,313 -11,863 -18,436 -26,129 25.78%
NP -83,838 -73,256 -35,423 11,537 60,019 39,240 33,071 -
-
NP to SH -63,629 -62,476 -42,514 647 35,168 22,273 15,372 -
-
Tax Rate 523.66% 238.27% 200.43% 44.67% 16.50% 31.96% 44.14% -
Total Cost 538,817 703,586 1,036,501 1,277,029 1,454,011 1,570,947 1,605,968 -16.62%
-
Net Worth 745,936 677,460 755,276 832,041 405,291 404,999 742,428 0.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 44,595 22,632 - - - 11,582 10,692 26.84%
Div Payout % 0.00% 0.00% - - - 52.00% 69.56% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 745,936 677,460 755,276 832,041 405,291 404,999 742,428 0.07%
NOSH 457,630 457,743 457,743 470,079 405,291 404,999 403,493 2.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -18.43% -11.62% -3.54% 0.90% 3.96% 2.44% 2.02% -
ROE -8.53% -9.22% -5.63% 0.08% 8.68% 5.50% 2.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.42 137.70 218.70 274.12 373.57 397.58 406.21 -20.89%
EPS -13.90 -13.65 -9.29 0.14 8.68 5.50 3.81 -
DPS 9.74 4.94 0.00 0.00 0.00 2.86 2.65 24.20%
NAPS 1.63 1.48 1.65 1.77 1.00 1.00 1.84 -1.99%
Adjusted Per Share Value based on latest NOSH - 470,079
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 271.31 375.88 596.96 768.39 902.84 960.18 977.39 -19.21%
EPS -37.94 -37.26 -25.35 0.39 20.97 13.28 9.17 -
DPS 26.59 13.50 0.00 0.00 0.00 6.91 6.38 26.83%
NAPS 4.4481 4.0398 4.5038 4.9616 2.4168 2.4151 4.4272 0.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.03 0.90 1.05 0.88 1.53 1.81 -
P/RPS 0.89 0.75 0.41 0.38 0.24 0.38 0.45 12.02%
P/EPS -6.33 -7.55 -9.69 762.88 10.14 27.82 47.51 -
EY -15.80 -13.25 -10.32 0.13 9.86 3.59 2.10 -
DY 11.07 4.80 0.00 0.00 0.00 1.87 1.46 40.11%
P/NAPS 0.54 0.70 0.55 0.59 0.88 1.53 0.98 -9.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 27/02/13 29/02/12 25/02/11 -
Price 1.19 0.97 1.00 1.11 0.895 1.56 1.78 -
P/RPS 1.20 0.70 0.46 0.40 0.24 0.39 0.44 18.18%
P/EPS -8.56 -7.11 -10.77 806.47 10.31 28.37 46.72 -
EY -11.68 -14.07 -9.29 0.12 9.70 3.53 2.14 -
DY 8.19 5.10 0.00 0.00 0.00 1.83 1.49 32.81%
P/NAPS 0.73 0.66 0.61 0.63 0.90 1.56 0.97 -4.62%

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