[CCM] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 215.48%
YoY- 31.53%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Revenue 706,549 592,119 542,709 497,826 547,011 507,862 570,671 4.36%
PBT 113,868 134,184 55,273 21,832 23,485 12,718 78,027 7.84%
Tax -23,180 -14,837 -10,345 -9,525 -8,324 -3,013 -11,967 14.12%
NP 90,688 119,347 44,928 12,307 15,161 9,705 66,060 6.53%
-
NP to SH 88,259 119,347 44,928 12,307 9,357 3,901 66,060 5.96%
-
Tax Rate 20.36% 11.06% 18.72% 43.63% 35.44% 23.69% 15.34% -
Total Cost 615,861 472,772 497,781 485,519 531,850 498,157 504,611 4.06%
-
Net Worth 628,072 556,674 476,767 482,639 466,616 478,417 357,784 11.90%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Div 65,243 65,491 28,164 32,908 28,097 33,488 33,079 14.54%
Div Payout % 73.92% 54.88% 62.69% 267.40% 300.28% 858.47% 50.07% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Net Worth 628,072 556,674 476,767 482,639 466,616 478,417 357,784 11.90%
NOSH 373,852 359,144 338,132 352,291 343,100 354,383 178,892 15.87%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
NP Margin 12.84% 20.16% 8.28% 2.47% 2.77% 1.91% 11.58% -
ROE 14.05% 21.44% 9.42% 2.55% 2.01% 0.82% 18.46% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
RPS 188.99 164.87 160.50 141.31 159.43 143.31 319.00 -9.93%
EPS 23.61 33.23 13.29 3.49 2.73 1.10 36.93 -8.55%
DPS 17.45 18.24 8.33 9.30 8.19 9.45 18.60 -1.26%
NAPS 1.68 1.55 1.41 1.37 1.36 1.35 2.00 -3.42%
Adjusted Per Share Value based on latest NOSH - 352,291
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
RPS 421.33 353.09 323.63 296.86 326.19 302.85 340.30 4.36%
EPS 52.63 71.17 26.79 7.34 5.58 2.33 39.39 5.96%
DPS 38.91 39.05 16.79 19.62 16.75 19.97 19.73 14.53%
NAPS 3.7453 3.3195 2.843 2.8781 2.7825 2.8529 2.1335 11.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 28/09/01 31/03/00 -
Price 2.35 2.10 1.34 1.74 1.98 1.45 3.40 -
P/RPS 1.24 1.27 0.83 1.23 1.24 1.01 1.07 2.99%
P/EPS 9.95 6.32 10.08 49.81 72.60 131.72 9.21 1.55%
EY 10.05 15.82 9.92 2.01 1.38 0.76 10.86 -1.53%
DY 7.43 8.68 6.22 5.34 4.14 6.52 5.47 6.31%
P/NAPS 1.40 1.35 0.95 1.27 1.46 1.07 1.70 -3.80%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Date 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 03/01/02 - -
Price 2.40 2.18 1.31 2.03 1.90 1.56 0.00 -
P/RPS 1.27 1.32 0.82 1.44 1.19 1.09 0.00 -
P/EPS 10.17 6.56 9.86 58.11 69.67 141.72 0.00 -
EY 9.84 15.24 10.14 1.72 1.44 0.71 0.00 -
DY 7.27 8.36 6.36 4.58 4.31 6.06 0.00 -
P/NAPS 1.43 1.41 0.93 1.48 1.40 1.16 0.00 -

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