[CCM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.67%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 606,869 592,119 576,713 573,567 563,731 542,709 518,359 11.09%
PBT 148,997 134,184 58,242 60,103 54,698 55,273 58,281 87.07%
Tax -14,626 -14,837 -14,714 -15,527 -13,677 -10,345 -9,665 31.84%
NP 134,371 119,347 43,528 44,576 41,021 44,928 48,616 97.06%
-
NP to SH 134,371 119,347 43,528 44,576 41,021 44,928 48,616 97.06%
-
Tax Rate 9.82% 11.06% 25.26% 25.83% 25.00% 18.72% 16.58% -
Total Cost 472,498 472,772 533,185 528,991 522,710 497,781 469,743 0.39%
-
Net Worth 579,860 556,674 466,264 480,804 505,152 476,767 489,280 12.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 60,534 65,491 65,491 47,768 47,768 28,164 28,164 66.62%
Div Payout % 45.05% 54.88% 150.46% 107.16% 116.45% 62.69% 57.93% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 579,860 556,674 466,264 480,804 505,152 476,767 489,280 12.00%
NOSH 360,162 359,144 353,230 350,952 350,800 338,132 352,000 1.54%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.14% 20.16% 7.55% 7.77% 7.28% 8.28% 9.38% -
ROE 23.17% 21.44% 9.34% 9.27% 8.12% 9.42% 9.94% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 168.50 164.87 163.27 163.43 160.70 160.50 147.26 9.40%
EPS 37.31 33.23 12.32 12.70 11.69 13.29 13.81 94.09%
DPS 16.81 18.24 18.54 13.61 13.62 8.33 8.00 64.12%
NAPS 1.61 1.55 1.32 1.37 1.44 1.41 1.39 10.30%
Adjusted Per Share Value based on latest NOSH - 350,952
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 361.89 353.09 343.90 342.03 336.16 323.63 309.11 11.09%
EPS 80.13 71.17 25.96 26.58 24.46 26.79 28.99 97.07%
DPS 36.10 39.05 39.05 28.49 28.49 16.79 16.79 66.66%
NAPS 3.4578 3.3195 2.7804 2.8671 3.0123 2.843 2.9177 11.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.02 2.10 2.41 2.06 1.47 1.34 1.52 -
P/RPS 1.20 1.27 1.48 1.26 0.91 0.83 1.03 10.73%
P/EPS 5.41 6.32 19.56 16.22 12.57 10.08 11.01 -37.75%
EY 18.47 15.82 5.11 6.17 7.95 9.92 9.09 60.49%
DY 8.32 8.68 7.69 6.61 9.26 6.22 5.26 35.79%
P/NAPS 1.25 1.35 1.83 1.50 1.02 0.95 1.09 9.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 -
Price 2.13 2.18 2.09 2.04 1.50 1.31 1.41 -
P/RPS 1.26 1.32 1.28 1.25 0.93 0.82 0.96 19.89%
P/EPS 5.71 6.56 16.96 16.06 12.83 9.86 10.21 -32.14%
EY 17.52 15.24 5.90 6.23 7.80 10.14 9.80 47.35%
DY 7.89 8.36 8.87 6.67 9.08 6.36 5.67 24.66%
P/NAPS 1.32 1.41 1.58 1.49 1.04 0.93 1.01 19.55%

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