[CCM] QoQ 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- 42.84%
YoY- 183.7%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 147,881 153,107 143,468 129,111 138,045 132,085 119,118 15.49%
PBT 9,269 33,227 10,892 6,715 3,864 33,802 13,900 -23.65%
Tax -3,373 -6,040 -2,743 -3,371 -1,523 -2,708 -2,063 38.74%
NP 5,896 27,187 8,149 3,344 2,341 31,094 11,837 -37.13%
-
NP to SH 5,896 27,187 8,149 3,344 2,341 31,094 11,837 -37.13%
-
Tax Rate 36.39% 18.18% 25.18% 50.20% 39.42% 8.01% 14.84% -
Total Cost 141,985 125,920 135,319 125,767 135,704 100,991 107,281 20.52%
-
Net Worth 480,804 505,152 476,767 489,280 503,669 500,039 482,639 -0.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 30,168 - 17,600 - 10,564 - -
Div Payout % - 110.97% - 526.32% - 33.98% - -
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 480,804 505,152 476,767 489,280 503,669 500,039 482,639 -0.25%
NOSH 350,952 350,800 338,132 352,000 354,696 352,140 352,291 -0.25%
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 3.99% 17.76% 5.68% 2.59% 1.70% 23.54% 9.94% -
ROE 1.23% 5.38% 1.71% 0.68% 0.46% 6.22% 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 42.14 43.65 42.43 36.68 38.92 37.51 33.81 15.79%
EPS 1.68 7.75 2.41 0.95 0.66 8.83 3.36 -36.97%
DPS 0.00 8.60 0.00 5.00 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 88.18 91.30 85.55 76.99 82.32 78.76 71.03 15.49%
EPS 3.52 16.21 4.86 1.99 1.40 18.54 7.06 -37.09%
DPS 0.00 17.99 0.00 10.50 0.00 6.30 0.00 -
NAPS 2.8671 3.0123 2.843 2.9177 3.0035 2.9818 2.8781 -0.25%
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 4.89 3.37 3.16 4.14 3.93 4.80 5.15 -3.39%
P/EPS 122.62 18.97 55.60 160.00 231.82 20.39 51.79 77.54%
EY 0.82 5.27 1.80 0.63 0.43 4.91 1.93 -43.45%
DY 0.00 5.85 0.00 3.29 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 4.84 3.44 3.09 3.84 3.85 4.51 6.00 -13.33%
P/EPS 121.43 19.35 54.36 148.42 227.27 19.14 60.42 59.18%
EY 0.82 5.17 1.84 0.67 0.44 5.22 1.66 -37.48%
DY 0.00 5.73 0.00 3.55 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