[CCM] QoQ Annualized Quarter 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- 729.21%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 518,359 518,998 502,406 476,472 497,563 1,555,608 498,380 2.64%
PBT 58,281 68,754 95,404 55,600 12,819 63,928 22,000 91.11%
Tax -9,665 -8,392 -9,542 -8,252 -7,109 -25,108 -7,764 15.67%
NP 48,616 60,362 85,862 47,348 5,710 38,820 14,236 126.26%
-
NP to SH 48,616 60,362 85,862 47,348 5,710 38,820 14,236 126.26%
-
Tax Rate 16.58% 12.21% 10.00% 14.84% 55.46% 39.28% 35.29% -
Total Cost 469,743 458,636 416,544 429,124 491,853 1,516,788 484,144 -1.98%
-
Net Worth 489,328 500,282 500,098 482,639 472,308 476,427 472,184 2.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 28,162 - 21,130 - 22,205 - 21,142 20.99%
Div Payout % 57.93% - 24.61% - 388.89% - 148.51% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 489,328 500,282 500,098 482,639 472,308 476,427 472,184 2.39%
NOSH 352,034 352,311 352,182 352,291 352,469 352,909 352,376 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.38% 11.63% 17.09% 9.94% 1.15% 2.50% 2.86% -
ROE 9.94% 12.07% 17.17% 9.81% 1.21% 8.15% 3.01% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 147.25 147.31 142.66 135.25 141.16 440.80 141.43 2.71%
EPS 13.81 17.13 24.38 13.44 1.62 11.00 4.04 126.41%
DPS 8.00 0.00 6.00 0.00 6.30 0.00 6.00 21.07%
NAPS 1.39 1.42 1.42 1.37 1.34 1.35 1.34 2.46%
Adjusted Per Share Value based on latest NOSH - 352,291
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 309.11 309.49 299.59 284.13 296.71 927.64 297.19 2.64%
EPS 28.99 36.00 51.20 28.23 3.40 23.15 8.49 126.25%
DPS 16.79 0.00 12.60 0.00 13.24 0.00 12.61 20.96%
NAPS 2.9179 2.9833 2.9822 2.8781 2.8165 2.841 2.8157 2.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.52 1.53 1.80 1.74 1.53 1.45 1.75 -
P/RPS 1.03 1.04 1.26 1.29 1.08 0.33 1.24 -11.60%
P/EPS 11.01 8.93 7.38 12.95 94.44 13.18 43.32 -59.77%
EY 9.09 11.20 13.54 7.72 1.06 7.59 2.31 148.62%
DY 5.26 0.00 3.33 0.00 4.12 0.00 3.43 32.87%
P/NAPS 1.09 1.08 1.27 1.27 1.14 1.07 1.31 -11.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 14/11/02 30/10/02 16/05/02 22/04/02 03/01/02 05/10/01 -
Price 1.41 1.50 1.69 2.03 2.42 1.56 1.48 -
P/RPS 0.96 1.02 1.18 1.50 1.71 0.35 1.05 -5.78%
P/EPS 10.21 8.75 6.93 15.10 149.38 14.18 36.63 -57.23%
EY 9.79 11.42 14.43 6.62 0.67 7.05 2.73 133.74%
DY 5.67 0.00 3.55 0.00 2.60 0.00 4.05 25.06%
P/NAPS 1.01 1.06 1.19 1.48 1.81 1.16 1.10 -5.51%

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