[CCM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.81%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 635,496 576,713 592,608 593,150 573,872 518,359 518,998 14.44%
PBT 347,336 58,242 71,184 88,238 43,568 58,281 68,754 194.13%
Tax -11,464 -14,714 -16,208 -17,566 -10,972 -9,665 -8,392 23.09%
NP 335,872 43,528 54,976 70,672 32,596 48,616 60,362 213.67%
-
NP to SH 335,872 43,528 54,976 70,672 32,596 48,616 60,362 213.67%
-
Tax Rate 3.30% 25.26% 22.77% 19.91% 25.18% 16.58% 12.21% -
Total Cost 299,624 533,185 537,632 522,478 541,276 469,743 458,636 -24.69%
-
Net Worth 556,674 464,862 480,747 505,301 476,767 489,328 500,282 7.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 70,433 - 60,355 - 28,162 - -
Div Payout % - 161.81% - 85.40% - 57.93% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 556,674 464,862 480,747 505,301 476,767 489,328 500,282 7.37%
NOSH 359,144 352,168 350,910 350,903 338,132 352,034 352,311 1.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 52.85% 7.55% 9.28% 11.91% 5.68% 9.38% 11.63% -
ROE 60.34% 9.36% 11.44% 13.99% 6.84% 9.94% 12.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 176.95 163.76 168.88 169.03 169.72 147.25 147.31 12.98%
EPS 93.52 12.36 15.67 20.14 9.64 13.81 17.13 209.72%
DPS 0.00 20.00 0.00 17.20 0.00 8.00 0.00 -
NAPS 1.55 1.32 1.37 1.44 1.41 1.39 1.42 6.00%
Adjusted Per Share Value based on latest NOSH - 350,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 378.96 343.90 353.38 353.71 342.21 309.11 309.49 14.43%
EPS 200.29 25.96 32.78 42.14 19.44 28.99 36.00 213.65%
DPS 0.00 42.00 0.00 35.99 0.00 16.79 0.00 -
NAPS 3.3195 2.7721 2.8668 3.0132 2.843 2.9179 2.9833 7.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.41 2.06 1.47 1.34 1.52 1.53 -
P/RPS 1.19 1.47 1.22 0.87 0.79 1.03 1.04 9.38%
P/EPS 2.25 19.50 13.15 7.30 13.90 11.01 8.93 -60.07%
EY 44.53 5.13 7.61 13.70 7.19 9.09 11.20 150.76%
DY 0.00 8.30 0.00 11.70 0.00 5.26 0.00 -
P/NAPS 1.35 1.83 1.50 1.02 0.95 1.09 1.08 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 14/11/02 -
Price 2.18 2.09 2.04 1.50 1.31 1.41 1.50 -
P/RPS 1.23 1.28 1.21 0.89 0.77 0.96 1.02 13.28%
P/EPS 2.33 16.91 13.02 7.45 13.59 10.21 8.75 -58.57%
EY 42.90 5.91 7.68 13.43 7.36 9.79 11.42 141.45%
DY 0.00 9.57 0.00 11.47 0.00 5.67 0.00 -
P/NAPS 1.41 1.58 1.49 1.04 0.93 1.01 1.06 20.92%

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