[CCM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.39%
YoY- 751.42%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 444,456 296,575 143,468 518,359 389,249 251,203 119,118 140.37%
PBT 53,388 44,119 10,892 58,281 51,566 47,702 13,900 145.05%
Tax -12,156 -8,783 -2,743 -9,665 -6,294 -4,771 -2,063 225.88%
NP 41,232 35,336 8,149 48,616 45,272 42,931 11,837 129.61%
-
NP to SH 41,232 35,336 8,149 48,616 45,272 42,931 11,837 129.61%
-
Tax Rate 22.77% 19.91% 25.18% 16.58% 12.21% 10.00% 14.84% -
Total Cost 403,224 261,239 135,319 469,743 343,977 208,272 107,281 141.54%
-
Net Worth 480,747 505,301 476,767 489,328 500,281 500,098 482,639 -0.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 30,177 - 28,162 - 10,565 - -
Div Payout % - 85.40% - 57.93% - 24.61% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 480,747 505,301 476,767 489,328 500,281 500,098 482,639 -0.26%
NOSH 350,910 350,903 338,132 352,034 352,311 352,182 352,291 -0.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.28% 11.91% 5.68% 9.38% 11.63% 17.09% 9.94% -
ROE 8.58% 6.99% 1.71% 9.94% 9.05% 8.58% 2.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 126.66 84.52 42.43 147.25 110.48 71.33 33.81 141.01%
EPS 11.75 10.07 2.41 13.81 12.85 12.19 3.36 130.21%
DPS 0.00 8.60 0.00 8.00 0.00 3.00 0.00 -
NAPS 1.37 1.44 1.41 1.39 1.42 1.42 1.37 0.00%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 265.04 176.85 85.55 309.11 232.12 149.80 71.03 140.38%
EPS 24.59 21.07 4.86 28.99 27.00 25.60 7.06 129.60%
DPS 0.00 18.00 0.00 16.79 0.00 6.30 0.00 -
NAPS 2.8668 3.0132 2.843 2.9179 2.9833 2.9822 2.8781 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.06 1.47 1.34 1.52 1.53 1.80 1.74 -
P/RPS 1.63 1.74 3.16 1.03 1.38 2.52 5.15 -53.52%
P/EPS 17.53 14.60 55.60 11.01 11.91 14.77 51.79 -51.39%
EY 5.70 6.85 1.80 9.09 8.40 6.77 1.93 105.71%
DY 0.00 5.85 0.00 5.26 0.00 1.67 0.00 -
P/NAPS 1.50 1.02 0.95 1.09 1.08 1.27 1.27 11.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/11/03 07/08/03 19/05/03 25/02/03 14/11/02 30/10/02 16/05/02 -
Price 2.04 1.50 1.31 1.41 1.50 1.69 2.03 -
P/RPS 1.61 1.77 3.09 0.96 1.36 2.37 6.00 -58.36%
P/EPS 17.36 14.90 54.36 10.21 11.67 13.86 60.42 -56.42%
EY 5.76 6.71 1.84 9.79 8.57 7.21 1.66 129.02%
DY 0.00 5.73 0.00 5.67 0.00 1.78 0.00 -
P/NAPS 1.49 1.04 0.93 1.01 1.06 1.19 1.48 0.44%

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