[CCM] YoY Annualized 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- -19.46%
YoY- 751.42%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 814,219 696,941 576,713 518,359 497,563 571,697 544,756 -0.42%
PBT 130,306 189,966 58,242 58,281 12,819 39,132 69,019 -0.67%
Tax -24,226 -22,300 -14,714 -9,665 -7,109 -13,569 -10,036 -0.93%
NP 106,080 167,666 43,528 48,616 5,710 25,563 58,983 -0.62%
-
NP to SH 90,221 167,666 43,528 48,616 5,710 25,563 58,983 -0.45%
-
Tax Rate 18.59% 11.74% 25.26% 16.58% 55.46% 34.67% 14.54% -
Total Cost 708,139 529,275 533,185 469,743 491,853 546,134 485,773 -0.39%
-
Net Worth 678,335 608,039 464,862 489,328 472,308 493,565 465,468 -0.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 74,954 655 70,433 28,162 22,205 22,210 - -100.00%
Div Payout % 83.08% 0.39% 161.81% 57.93% 388.89% 86.89% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 678,335 608,039 464,862 489,328 472,308 493,565 465,468 -0.39%
NOSH 374,770 364,095 352,168 352,034 352,469 352,546 177,659 -0.79%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.03% 24.06% 7.55% 9.38% 1.15% 4.47% 10.83% -
ROE 13.30% 27.57% 9.36% 9.94% 1.21% 5.18% 12.67% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 217.26 191.42 163.76 147.25 141.16 162.16 306.63 0.36%
EPS 23.70 46.05 12.36 13.81 1.62 6.35 33.20 0.35%
DPS 20.00 0.18 20.00 8.00 6.30 6.30 0.00 -100.00%
NAPS 1.81 1.67 1.32 1.39 1.34 1.40 2.62 0.39%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 485.53 415.60 343.90 309.11 296.71 340.91 324.85 -0.42%
EPS 53.80 99.98 25.96 28.99 3.40 15.24 35.17 -0.45%
DPS 44.70 0.39 42.00 16.79 13.24 13.24 0.00 -100.00%
NAPS 4.045 3.6258 2.7721 2.9179 2.8165 2.9432 2.7757 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.67 2.40 2.41 1.52 1.53 1.97 0.00 -
P/RPS 1.23 1.25 1.47 1.03 1.08 1.21 0.00 -100.00%
P/EPS 11.09 5.21 19.50 11.01 94.44 27.17 0.00 -100.00%
EY 9.02 19.19 5.13 9.09 1.06 3.68 0.00 -100.00%
DY 7.49 0.08 8.30 5.26 4.12 3.20 0.00 -100.00%
P/NAPS 1.48 1.44 1.83 1.09 1.14 1.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 02/03/06 28/02/05 01/03/04 25/02/03 22/04/02 15/02/01 16/02/00 -
Price 2.78 2.33 2.09 1.41 2.42 2.04 3.05 -
P/RPS 1.28 1.22 1.28 0.96 1.71 1.26 0.99 -0.27%
P/EPS 11.55 5.06 16.91 10.21 149.38 28.13 9.19 -0.24%
EY 8.66 19.76 5.91 9.79 0.67 3.55 10.89 0.24%
DY 7.19 0.08 9.57 5.67 2.60 3.09 0.00 -100.00%
P/NAPS 1.54 1.40 1.58 1.01 1.81 1.46 1.16 -0.30%

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