[CCM] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 203,139 185,632 132,257 129,111 108,661 118,960 125,972 -0.50%
PBT 29,145 36,034 4,854 6,715 -3,163 -3,264 10,269 -1.10%
Tax -8,194 -7,247 -2,558 -3,371 3,163 3,264 -510 -2.90%
NP 20,951 28,787 2,296 3,344 0 0 9,759 -0.80%
-
NP to SH 16,171 28,787 2,296 3,344 -3,995 -5,804 9,759 -0.53%
-
Tax Rate 28.11% 20.11% 52.70% 50.20% - - 4.97% -
Total Cost 182,188 156,845 129,961 125,767 108,661 118,960 116,213 -0.47%
-
Net Worth 772,257 607,765 466,264 489,280 473,743 486,085 464,883 -0.53%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 52,483 400 35,323 17,600 22,273 22,853 22,356 -0.90%
Div Payout % 324.55% 1.39% 1,538.46% 526.32% 0.00% 0.00% 229.09% -
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 772,257 607,765 466,264 489,280 473,743 486,085 464,883 -0.53%
NOSH 374,882 363,931 353,230 352,000 353,539 362,749 177,436 -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 10.31% 15.51% 1.74% 2.59% 0.00% 0.00% 7.75% -
ROE 2.09% 4.74% 0.49% 0.68% -0.84% -1.19% 2.10% -
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 54.19 51.01 37.44 36.68 30.74 32.79 71.00 0.28%
EPS 4.24 7.91 0.65 0.95 -1.13 -1.60 5.50 0.27%
DPS 14.00 0.11 10.00 5.00 6.30 6.30 12.60 -0.11%
NAPS 2.06 1.67 1.32 1.39 1.34 1.34 2.62 0.25%
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 121.14 110.70 78.87 76.99 64.80 70.94 75.12 -0.50%
EPS 9.64 17.17 1.37 1.99 -2.38 -3.46 5.82 -0.53%
DPS 31.30 0.24 21.06 10.50 13.28 13.63 13.33 -0.90%
NAPS 4.6051 3.6242 2.7804 2.9177 2.825 2.8986 2.7722 -0.53%
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 4.93 4.71 6.44 4.14 4.98 6.01 0.00 -100.00%
P/EPS 61.90 30.34 370.77 160.00 -135.40 -123.12 0.00 -100.00%
EY 1.62 3.30 0.27 0.63 -0.74 -0.81 0.00 -100.00%
DY 5.24 0.05 4.15 3.29 4.12 3.20 0.00 -100.00%
P/NAPS 1.30 1.44 1.83 1.09 1.14 1.47 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 5.13 4.57 5.58 3.84 7.87 6.22 4.30 -0.18%
P/EPS 64.45 29.46 321.54 148.42 -214.16 -127.50 55.45 -0.15%
EY 1.55 3.39 0.31 0.67 -0.47 -0.78 1.80 0.15%
DY 5.04 0.05 4.78 3.55 2.60 3.09 4.13 -0.21%
P/NAPS 1.35 1.40 1.58 1.01 1.81 1.52 1.16 -0.16%

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