[CCM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.68%
YoY- 43.96%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 618,785 890,385 1,273,849 1,444,638 1,570,377 1,668,044 1,597,394 -14.60%
PBT 50,640 41,120 20,159 65,353 59,063 70,709 10,857 29.22%
Tax -131,228 -74,493 -9,376 -8,540 -18,705 -29,873 -8,511 57.69%
NP -80,588 -33,373 10,783 56,813 40,358 40,836 2,346 -
-
NP to SH -66,680 -42,332 43 32,819 22,798 20,726 -7,235 44.74%
-
Tax Rate 259.14% 181.16% 46.51% 13.07% 31.67% 42.25% 78.39% -
Total Cost 699,373 923,758 1,263,066 1,387,825 1,530,019 1,627,208 1,595,048 -12.82%
-
Net Worth 620,833 744,823 823,399 843,291 757,575 765,882 745,285 -2.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 33,048 - - - 11,582 10,692 32,254 0.40%
Div Payout % 0.00% - - - 50.81% 51.59% 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 620,833 744,823 823,399 843,291 757,575 765,882 745,285 -2.99%
NOSH 416,666 459,767 460,000 455,833 405,120 405,228 402,857 0.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -13.02% -3.75% 0.85% 3.93% 2.57% 2.45% 0.15% -
ROE -10.74% -5.68% 0.01% 3.89% 3.01% 2.71% -0.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 148.51 193.66 276.92 316.92 387.63 411.63 396.52 -15.08%
EPS -16.00 -9.21 0.01 7.20 5.63 5.11 -1.80 43.87%
DPS 7.93 0.00 0.00 0.00 2.86 2.65 8.00 -0.14%
NAPS 1.49 1.62 1.79 1.85 1.87 1.89 1.85 -3.53%
Adjusted Per Share Value based on latest NOSH - 455,833
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 368.99 530.95 759.62 861.46 936.44 994.68 952.55 -14.60%
EPS -39.76 -25.24 0.03 19.57 13.59 12.36 -4.31 44.77%
DPS 19.71 0.00 0.00 0.00 6.91 6.38 19.23 0.41%
NAPS 3.7021 4.4415 4.9101 5.0287 4.5176 4.5671 4.4443 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.975 1.07 1.10 1.22 1.50 1.76 2.20 -
P/RPS 0.66 0.55 0.40 0.38 0.39 0.43 0.55 3.08%
P/EPS -6.09 -11.62 11,767.44 16.94 26.66 34.41 -122.50 -39.33%
EY -16.41 -8.60 0.01 5.90 3.75 2.91 -0.82 64.69%
DY 8.14 0.00 0.00 0.00 1.91 1.51 3.64 14.34%
P/NAPS 0.65 0.66 0.61 0.66 0.80 0.93 1.19 -9.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 04/06/15 27/05/14 31/05/13 21/05/12 27/05/11 27/05/10 -
Price 0.90 1.01 1.10 1.22 1.42 1.70 2.17 -
P/RPS 0.61 0.52 0.40 0.38 0.37 0.41 0.55 1.73%
P/EPS -5.62 -10.97 11,767.44 16.94 25.23 33.24 -120.83 -40.00%
EY -17.78 -9.12 0.01 5.90 3.96 3.01 -0.83 66.57%
DY 8.81 0.00 0.00 0.00 2.01 1.56 3.69 15.59%
P/NAPS 0.60 0.62 0.61 0.66 0.76 0.90 1.17 -10.52%

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