[CCM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -29.7%
YoY- 55.49%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 593,150 573,872 518,359 518,998 502,406 476,472 497,563 12.46%
PBT 88,238 43,568 58,281 68,754 95,404 55,600 12,819 263.13%
Tax -17,566 -10,972 -9,665 -8,392 -9,542 -8,252 -7,109 83.07%
NP 70,672 32,596 48,616 60,362 85,862 47,348 5,710 437.53%
-
NP to SH 70,672 32,596 48,616 60,362 85,862 47,348 5,710 437.53%
-
Tax Rate 19.91% 25.18% 16.58% 12.21% 10.00% 14.84% 55.46% -
Total Cost 522,478 541,276 469,743 458,636 416,544 429,124 491,853 4.12%
-
Net Worth 505,301 476,767 489,328 500,282 500,098 482,639 472,308 4.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 60,355 - 28,162 - 21,130 - 22,205 95.12%
Div Payout % 85.40% - 57.93% - 24.61% - 388.89% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 505,301 476,767 489,328 500,282 500,098 482,639 472,308 4.61%
NOSH 350,903 338,132 352,034 352,311 352,182 352,291 352,469 -0.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.91% 5.68% 9.38% 11.63% 17.09% 9.94% 1.15% -
ROE 13.99% 6.84% 9.94% 12.07% 17.17% 9.81% 1.21% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 169.03 169.72 147.25 147.31 142.66 135.25 141.16 12.80%
EPS 20.14 9.64 13.81 17.13 24.38 13.44 1.62 439.13%
DPS 17.20 0.00 8.00 0.00 6.00 0.00 6.30 95.69%
NAPS 1.44 1.41 1.39 1.42 1.42 1.37 1.34 4.92%
Adjusted Per Share Value based on latest NOSH - 354,696
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 353.71 342.21 309.11 309.49 299.59 284.13 296.71 12.46%
EPS 42.14 19.44 28.99 36.00 51.20 28.23 3.40 438.03%
DPS 35.99 0.00 16.79 0.00 12.60 0.00 13.24 95.13%
NAPS 3.0132 2.843 2.9179 2.9833 2.9822 2.8781 2.8165 4.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.47 1.34 1.52 1.53 1.80 1.74 1.53 -
P/RPS 0.87 0.79 1.03 1.04 1.26 1.29 1.08 -13.45%
P/EPS 7.30 13.90 11.01 8.93 7.38 12.95 94.44 -81.93%
EY 13.70 7.19 9.09 11.20 13.54 7.72 1.06 453.32%
DY 11.70 0.00 5.26 0.00 3.33 0.00 4.12 100.91%
P/NAPS 1.02 0.95 1.09 1.08 1.27 1.27 1.14 -7.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 07/08/03 19/05/03 25/02/03 14/11/02 30/10/02 16/05/02 22/04/02 -
Price 1.50 1.31 1.41 1.50 1.69 2.03 2.42 -
P/RPS 0.89 0.77 0.96 1.02 1.18 1.50 1.71 -35.37%
P/EPS 7.45 13.59 10.21 8.75 6.93 15.10 149.38 -86.52%
EY 13.43 7.36 9.79 11.42 14.43 6.62 0.67 641.96%
DY 11.47 0.00 5.67 0.00 3.55 0.00 2.60 169.71%
P/NAPS 1.04 0.93 1.01 1.06 1.19 1.48 1.81 -30.95%

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