[CCM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 81.34%
YoY- 503.13%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 573,872 518,359 518,998 502,406 476,472 497,563 1,555,608 -48.59%
PBT 43,568 58,281 68,754 95,404 55,600 12,819 63,928 -22.57%
Tax -10,972 -9,665 -8,392 -9,542 -8,252 -7,109 -25,108 -42.44%
NP 32,596 48,616 60,362 85,862 47,348 5,710 38,820 -11.00%
-
NP to SH 32,596 48,616 60,362 85,862 47,348 5,710 38,820 -11.00%
-
Tax Rate 25.18% 16.58% 12.21% 10.00% 14.84% 55.46% 39.28% -
Total Cost 541,276 469,743 458,636 416,544 429,124 491,853 1,516,788 -49.72%
-
Net Worth 476,767 489,328 500,282 500,098 482,639 472,308 476,427 0.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 28,162 - 21,130 - 22,205 - -
Div Payout % - 57.93% - 24.61% - 388.89% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 476,767 489,328 500,282 500,098 482,639 472,308 476,427 0.04%
NOSH 338,132 352,034 352,311 352,182 352,291 352,469 352,909 -2.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.68% 9.38% 11.63% 17.09% 9.94% 1.15% 2.50% -
ROE 6.84% 9.94% 12.07% 17.17% 9.81% 1.21% 8.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 169.72 147.25 147.31 142.66 135.25 141.16 440.80 -47.10%
EPS 9.64 13.81 17.13 24.38 13.44 1.62 11.00 -8.42%
DPS 0.00 8.00 0.00 6.00 0.00 6.30 0.00 -
NAPS 1.41 1.39 1.42 1.42 1.37 1.34 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 352,140
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 342.21 309.11 309.49 299.59 284.13 296.71 927.64 -48.59%
EPS 19.44 28.99 36.00 51.20 28.23 3.40 23.15 -11.00%
DPS 0.00 16.79 0.00 12.60 0.00 13.24 0.00 -
NAPS 2.843 2.9179 2.9833 2.9822 2.8781 2.8165 2.841 0.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.34 1.52 1.53 1.80 1.74 1.53 1.45 -
P/RPS 0.79 1.03 1.04 1.26 1.29 1.08 0.33 79.04%
P/EPS 13.90 11.01 8.93 7.38 12.95 94.44 13.18 3.61%
EY 7.19 9.09 11.20 13.54 7.72 1.06 7.59 -3.54%
DY 0.00 5.26 0.00 3.33 0.00 4.12 0.00 -
P/NAPS 0.95 1.09 1.08 1.27 1.27 1.14 1.07 -7.63%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 25/02/03 14/11/02 30/10/02 16/05/02 22/04/02 03/01/02 -
Price 1.31 1.41 1.50 1.69 2.03 2.42 1.56 -
P/RPS 0.77 0.96 1.02 1.18 1.50 1.71 0.35 69.23%
P/EPS 13.59 10.21 8.75 6.93 15.10 149.38 14.18 -2.79%
EY 7.36 9.79 11.42 14.43 6.62 0.67 7.05 2.91%
DY 0.00 5.67 0.00 3.55 0.00 2.60 0.00 -
P/NAPS 0.93 1.01 1.06 1.19 1.48 1.81 1.16 -13.71%

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