[CCM] QoQ Cumulative 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- 5.45%
YoY- 366.48%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 296,575 143,468 518,359 389,249 251,203 119,118 497,563 -29.24%
PBT 44,119 10,892 58,281 51,566 47,702 13,900 12,819 128.47%
Tax -8,783 -2,743 -9,665 -6,294 -4,771 -2,063 -7,109 15.18%
NP 35,336 8,149 48,616 45,272 42,931 11,837 5,710 238.19%
-
NP to SH 35,336 8,149 48,616 45,272 42,931 11,837 5,710 238.19%
-
Tax Rate 19.91% 25.18% 16.58% 12.21% 10.00% 14.84% 55.46% -
Total Cost 261,239 135,319 469,743 343,977 208,272 107,281 491,853 -34.49%
-
Net Worth 505,301 476,767 489,328 500,281 500,098 482,639 472,308 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 30,177 - 28,162 - 10,565 - 22,205 22.76%
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 505,301 476,767 489,328 500,281 500,098 482,639 472,308 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 6.99% 1.71% 9.94% 9.05% 8.58% 2.45% 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 84.52 42.43 147.25 110.48 71.33 33.81 141.16 -29.02%
EPS 10.07 2.41 13.81 12.85 12.19 3.36 1.62 239.20%
DPS 8.60 0.00 8.00 0.00 3.00 0.00 6.30 23.12%
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 176.85 85.55 309.11 232.12 149.80 71.03 296.71 -29.24%
EPS 21.07 4.86 28.99 27.00 25.60 7.06 3.40 238.51%
DPS 18.00 0.00 16.79 0.00 6.30 0.00 13.24 22.79%
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 1.74 3.16 1.03 1.38 2.52 5.15 1.08 37.55%
P/EPS 14.60 55.60 11.01 11.91 14.77 51.79 94.44 -71.29%
EY 6.85 1.80 9.09 8.40 6.77 1.93 1.06 248.12%
DY 5.85 0.00 5.26 0.00 1.67 0.00 4.12 26.41%
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 1.77 3.09 0.96 1.36 2.37 6.00 1.71 2.33%
P/EPS 14.90 54.36 10.21 11.67 13.86 60.42 149.38 -78.58%
EY 6.71 1.84 9.79 8.57 7.21 1.66 0.67 366.58%
DY 5.73 0.00 5.67 0.00 1.78 0.00 2.60 69.59%
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