[CCM] QoQ TTM 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-0.0%
YoY- -82.71%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 497,909 499,576 497,826 497,563 507,862 525,356 547,011 -6.07%
PBT 48,302 49,420 21,832 12,718 12,718 17,041 23,485 61.65%
Tax -8,834 -9,706 -9,525 -8,817 -3,013 -6,059 -8,324 4.04%
NP 39,468 39,714 12,307 3,901 9,705 10,982 15,161 89.12%
-
NP to SH 39,468 39,714 12,307 3,901 3,901 5,178 9,357 160.83%
-
Tax Rate 18.29% 19.64% 43.63% 69.33% 23.69% 35.56% 35.44% -
Total Cost 458,441 459,862 485,519 493,662 498,157 514,374 531,850 -9.41%
-
Net Worth 503,669 500,039 482,639 353,539 478,417 475,055 466,616 5.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 29,879 29,879 32,908 32,908 33,488 33,488 28,097 4.18%
Div Payout % 75.70% 75.24% 267.40% 843.59% 858.47% 646.75% 300.28% -
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 503,669 500,039 482,639 353,539 478,417 475,055 466,616 5.22%
NOSH 354,696 352,140 352,291 353,539 354,383 354,519 343,100 2.23%
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 7.93% 7.95% 2.47% 0.78% 1.91% 2.09% 2.77% -
ROE 7.84% 7.94% 2.55% 1.10% 0.82% 1.09% 2.01% -
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 140.38 141.87 141.31 140.74 143.31 148.19 159.43 -8.12%
EPS 11.13 11.28 3.49 1.10 1.10 1.46 2.73 154.98%
DPS 8.46 8.46 9.30 9.31 9.45 9.45 8.19 2.18%
NAPS 1.42 1.42 1.37 1.00 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 296.91 297.91 296.86 296.71 302.85 313.28 326.19 -6.07%
EPS 23.54 23.68 7.34 2.33 2.33 3.09 5.58 160.85%
DPS 17.82 17.82 19.62 19.62 19.97 19.97 16.75 4.21%
NAPS 3.0035 2.9818 2.8781 2.1082 2.8529 2.8328 2.7825 5.22%
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 1.09 1.27 1.23 1.09 1.01 1.18 1.24 -8.22%
P/EPS 13.75 15.96 49.81 138.66 131.72 119.82 72.60 -66.98%
EY 7.27 6.27 2.01 0.72 0.76 0.83 1.38 202.45%
DY 5.53 4.70 5.34 6.08 6.52 5.40 4.14 21.26%
P/NAPS 1.08 1.27 1.27 1.53 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 1.07 1.19 1.44 1.72 1.09 1.00 1.19 -6.83%
P/EPS 13.48 14.99 58.11 219.32 141.72 101.33 69.67 -66.51%
EY 7.42 6.67 1.72 0.46 0.71 0.99 1.44 198.03%
DY 5.64 5.01 4.58 3.85 6.06 6.38 4.31 19.61%
P/NAPS 1.06 1.19 1.48 2.42 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