[CCM] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 24.91%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 386,062 395,939 611,064 454,979 630,330 1,001,078 1,288,566 -18.19%
PBT 23,187 51,396 39,798 19,789 52,979 35,272 20,850 1.78%
Tax -7,417 -20,631 452 -103,627 -126,235 -70,695 -9,313 -3.72%
NP 15,770 30,765 40,250 -83,838 -73,256 -35,423 11,537 5.34%
-
NP to SH 15,096 25,706 26,348 -63,629 -62,476 -42,514 647 69.00%
-
Tax Rate 31.99% 40.14% -1.14% 523.66% 238.27% 200.43% 44.67% -
Total Cost 370,292 365,174 570,814 538,817 703,586 1,036,501 1,277,029 -18.63%
-
Net Worth 323,653 320,299 771,833 745,936 677,460 755,276 832,041 -14.55%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,384 15,092 11,440 44,595 22,632 - - -
Div Payout % 55.54% 58.71% 43.42% 0.00% 0.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 323,653 320,299 771,833 745,936 677,460 755,276 832,041 -14.55%
NOSH 167,696 167,696 167,695 457,630 457,743 457,743 470,079 -15.77%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.08% 7.77% 6.59% -18.43% -11.62% -3.54% 0.90% -
ROE 4.66% 8.03% 3.41% -8.53% -9.22% -5.63% 0.08% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 230.22 236.11 133.80 99.42 137.70 218.70 274.12 -2.86%
EPS 9.00 15.33 5.77 -13.90 -13.65 -9.29 0.14 100.08%
DPS 5.00 9.00 2.50 9.74 4.94 0.00 0.00 -
NAPS 1.93 1.91 1.69 1.63 1.48 1.65 1.77 1.45%
Adjusted Per Share Value based on latest NOSH - 167,696
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 230.22 236.11 364.39 271.31 375.88 596.96 768.39 -18.19%
EPS 9.00 15.33 15.71 -37.94 -37.26 -25.35 0.39 68.69%
DPS 5.00 9.00 6.82 26.59 13.50 0.00 0.00 -
NAPS 1.93 1.91 4.6026 4.4481 4.0398 4.5038 4.9616 -14.55%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.23 1.79 1.85 0.88 1.03 0.90 1.05 -
P/RPS 0.53 0.76 1.38 0.89 0.75 0.41 0.38 5.69%
P/EPS 13.66 11.68 32.07 -6.33 -7.55 -9.69 762.88 -48.83%
EY 7.32 8.56 3.12 -15.80 -13.25 -10.32 0.13 95.71%
DY 4.07 5.03 1.35 11.07 4.80 0.00 0.00 -
P/NAPS 0.64 0.94 1.09 0.54 0.70 0.55 0.59 1.36%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 22/02/19 27/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.22 1.95 2.22 1.19 0.97 1.00 1.11 -
P/RPS 0.53 0.83 1.66 1.20 0.70 0.46 0.40 4.79%
P/EPS 13.55 12.72 38.48 -8.56 -7.11 -10.77 806.47 -49.37%
EY 7.38 7.86 2.60 -11.68 -14.07 -9.29 0.12 98.61%
DY 4.10 4.62 1.13 8.19 5.10 0.00 0.00 -
P/NAPS 0.63 1.02 1.31 0.73 0.66 0.61 0.63 0.00%

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