[CCM] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -85.29%
YoY- -77.66%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 518,998 502,406 476,472 497,563 1,555,608 498,380 475,420 6.01%
PBT 68,754 95,404 55,600 12,819 63,928 22,000 19,144 134.33%
Tax -8,392 -9,542 -8,252 -7,109 -25,108 -7,764 -5,420 33.80%
NP 60,362 85,862 47,348 5,710 38,820 14,236 13,724 168.20%
-
NP to SH 60,362 85,862 47,348 5,710 38,820 14,236 13,724 168.20%
-
Tax Rate 12.21% 10.00% 14.84% 55.46% 39.28% 35.29% 28.31% -
Total Cost 458,636 416,544 429,124 491,853 1,516,788 484,144 461,696 -0.44%
-
Net Worth 500,282 500,098 482,639 472,308 476,427 472,184 466,616 4.74%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 21,130 - 22,205 - 21,142 - -
Div Payout % - 24.61% - 388.89% - 148.51% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 500,282 500,098 482,639 472,308 476,427 472,184 466,616 4.74%
NOSH 352,311 352,182 352,291 352,469 352,909 352,376 343,100 1.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.63% 17.09% 9.94% 1.15% 2.50% 2.86% 2.89% -
ROE 12.07% 17.17% 9.81% 1.21% 8.15% 3.01% 2.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 147.31 142.66 135.25 141.16 440.80 141.43 138.57 4.15%
EPS 17.13 24.38 13.44 1.62 11.00 4.04 4.00 163.47%
DPS 0.00 6.00 0.00 6.30 0.00 6.00 0.00 -
NAPS 1.42 1.42 1.37 1.34 1.35 1.34 1.36 2.91%
Adjusted Per Share Value based on latest NOSH - 353,539
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 309.49 299.59 284.13 296.71 927.64 297.19 283.50 6.01%
EPS 36.00 51.20 28.23 3.40 23.15 8.49 8.18 168.31%
DPS 0.00 12.60 0.00 13.24 0.00 12.61 0.00 -
NAPS 2.9833 2.9822 2.8781 2.8165 2.841 2.8157 2.7825 4.75%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.53 1.80 1.74 1.53 1.45 1.75 1.98 -
P/RPS 1.04 1.26 1.29 1.08 0.33 1.24 1.43 -19.11%
P/EPS 8.93 7.38 12.95 94.44 13.18 43.32 49.50 -68.03%
EY 11.20 13.54 7.72 1.06 7.59 2.31 2.02 212.93%
DY 0.00 3.33 0.00 4.12 0.00 3.43 0.00 -
P/NAPS 1.08 1.27 1.27 1.14 1.07 1.31 1.46 -18.19%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 30/10/02 16/05/02 22/04/02 03/01/02 05/10/01 10/05/01 -
Price 1.50 1.69 2.03 2.42 1.56 1.48 1.90 -
P/RPS 1.02 1.18 1.50 1.71 0.35 1.05 1.37 -17.83%
P/EPS 8.75 6.93 15.10 149.38 14.18 36.63 47.50 -67.59%
EY 11.42 14.43 6.62 0.67 7.05 2.73 2.11 207.94%
DY 0.00 3.55 0.00 2.60 0.00 4.05 0.00 -
P/NAPS 1.06 1.19 1.48 1.81 1.16 1.10 1.40 -16.91%

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