[CCM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -22.21%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 653,462 635,496 576,713 592,608 593,150 573,872 518,359 16.71%
PBT 269,748 347,336 58,242 71,184 88,238 43,568 58,281 177.98%
Tax -17,390 -11,464 -14,714 -16,208 -17,566 -10,972 -9,665 47.98%
NP 252,358 335,872 43,528 54,976 70,672 32,596 48,616 200.09%
-
NP to SH 252,358 335,872 43,528 54,976 70,672 32,596 48,616 200.09%
-
Tax Rate 6.45% 3.30% 25.26% 22.77% 19.91% 25.18% 16.58% -
Total Cost 401,104 299,624 533,185 537,632 522,478 541,276 469,743 -10.00%
-
Net Worth 580,091 556,674 464,862 480,747 505,301 476,767 489,328 12.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 50,442 - 70,433 - 60,355 - 28,162 47.53%
Div Payout % 19.99% - 161.81% - 85.40% - 57.93% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 580,091 556,674 464,862 480,747 505,301 476,767 489,328 12.02%
NOSH 360,305 359,144 352,168 350,910 350,903 338,132 352,034 1.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 38.62% 52.85% 7.55% 9.28% 11.91% 5.68% 9.38% -
ROE 43.50% 60.34% 9.36% 11.44% 13.99% 6.84% 9.94% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 181.36 176.95 163.76 168.88 169.03 169.72 147.25 14.91%
EPS 70.04 93.52 12.36 15.67 20.14 9.64 13.81 195.48%
DPS 14.00 0.00 20.00 0.00 17.20 0.00 8.00 45.26%
NAPS 1.61 1.55 1.32 1.37 1.44 1.41 1.39 10.30%
Adjusted Per Share Value based on latest NOSH - 350,952
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 389.67 378.96 343.90 353.38 353.71 342.21 309.11 16.71%
EPS 150.49 200.29 25.96 32.78 42.14 19.44 28.99 200.10%
DPS 30.08 0.00 42.00 0.00 35.99 0.00 16.79 47.56%
NAPS 3.4592 3.3195 2.7721 2.8668 3.0132 2.843 2.9179 12.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.02 2.10 2.41 2.06 1.47 1.34 1.52 -
P/RPS 1.11 1.19 1.47 1.22 0.87 0.79 1.03 5.11%
P/EPS 2.88 2.25 19.50 13.15 7.30 13.90 11.01 -59.13%
EY 34.67 44.53 5.13 7.61 13.70 7.19 9.09 144.31%
DY 6.93 0.00 8.30 0.00 11.70 0.00 5.26 20.20%
P/NAPS 1.25 1.35 1.83 1.50 1.02 0.95 1.09 9.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 -
Price 2.13 2.18 2.09 2.04 1.50 1.31 1.41 -
P/RPS 1.17 1.23 1.28 1.21 0.89 0.77 0.96 14.11%
P/EPS 3.04 2.33 16.91 13.02 7.45 13.59 10.21 -55.44%
EY 32.88 42.90 5.91 7.68 13.43 7.36 9.79 124.43%
DY 6.57 0.00 9.57 0.00 11.47 0.00 5.67 10.33%
P/NAPS 1.32 1.41 1.58 1.49 1.04 0.93 1.01 19.55%

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