[CCM] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
03-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 172.69%
YoY- -65.79%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 502,406 476,472 497,563 1,555,608 498,380 475,420 571,697 -8.27%
PBT 95,404 55,600 12,819 63,928 22,000 19,144 39,132 81.43%
Tax -9,542 -8,252 -7,109 -25,108 -7,764 -5,420 -13,569 -20.97%
NP 85,862 47,348 5,710 38,820 14,236 13,724 25,563 124.77%
-
NP to SH 85,862 47,348 5,710 38,820 14,236 13,724 25,563 124.77%
-
Tax Rate 10.00% 14.84% 55.46% 39.28% 35.29% 28.31% 34.67% -
Total Cost 416,544 429,124 491,853 1,516,788 484,144 461,696 546,134 -16.56%
-
Net Worth 500,098 482,639 472,308 476,427 472,184 466,616 493,565 0.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 21,130 - 22,205 - 21,142 - 22,210 -3.27%
Div Payout % 24.61% - 388.89% - 148.51% - 86.89% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 500,098 482,639 472,308 476,427 472,184 466,616 493,565 0.88%
NOSH 352,182 352,291 352,469 352,909 352,376 343,100 352,546 -0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 17.09% 9.94% 1.15% 2.50% 2.86% 2.89% 4.47% -
ROE 17.17% 9.81% 1.21% 8.15% 3.01% 2.94% 5.18% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 142.66 135.25 141.16 440.80 141.43 138.57 162.16 -8.20%
EPS 24.38 13.44 1.62 11.00 4.04 4.00 6.35 145.79%
DPS 6.00 0.00 6.30 0.00 6.00 0.00 6.30 -3.20%
NAPS 1.42 1.37 1.34 1.35 1.34 1.36 1.40 0.95%
Adjusted Per Share Value based on latest NOSH - 354,383
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 299.59 284.13 296.71 927.64 297.19 283.50 340.91 -8.27%
EPS 51.20 28.23 3.40 23.15 8.49 8.18 15.24 124.81%
DPS 12.60 0.00 13.24 0.00 12.61 0.00 13.24 -3.25%
NAPS 2.9822 2.8781 2.8165 2.841 2.8157 2.7825 2.9432 0.88%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.80 1.74 1.53 1.45 1.75 1.98 1.97 -
P/RPS 1.26 1.29 1.08 0.33 1.24 1.43 1.21 2.74%
P/EPS 7.38 12.95 94.44 13.18 43.32 49.50 27.17 -58.15%
EY 13.54 7.72 1.06 7.59 2.31 2.02 3.68 138.90%
DY 3.33 0.00 4.12 0.00 3.43 0.00 3.20 2.69%
P/NAPS 1.27 1.27 1.14 1.07 1.31 1.46 1.41 -6.75%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/10/02 16/05/02 22/04/02 03/01/02 05/10/01 10/05/01 15/02/01 -
Price 1.69 2.03 2.42 1.56 1.48 1.90 2.04 -
P/RPS 1.18 1.50 1.71 0.35 1.05 1.37 1.26 -4.29%
P/EPS 6.93 15.10 149.38 14.18 36.63 47.50 28.13 -60.80%
EY 14.43 6.62 0.67 7.05 2.73 2.11 3.55 155.35%
DY 3.55 0.00 2.60 0.00 4.05 0.00 3.09 9.72%
P/NAPS 1.19 1.48 1.81 1.16 1.10 1.40 1.46 -12.77%

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