[CCM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -32.95%
YoY- -31.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 576,713 592,608 593,150 573,872 518,359 518,998 502,406 9.60%
PBT 58,242 71,184 88,238 43,568 58,281 68,754 95,404 -27.97%
Tax -14,714 -16,208 -17,566 -10,972 -9,665 -8,392 -9,542 33.36%
NP 43,528 54,976 70,672 32,596 48,616 60,362 85,862 -36.34%
-
NP to SH 43,528 54,976 70,672 32,596 48,616 60,362 85,862 -36.34%
-
Tax Rate 25.26% 22.77% 19.91% 25.18% 16.58% 12.21% 10.00% -
Total Cost 533,185 537,632 522,478 541,276 469,743 458,636 416,544 17.83%
-
Net Worth 464,862 480,747 505,301 476,767 489,328 500,282 500,098 -4.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 70,433 - 60,355 - 28,162 - 21,130 122.65%
Div Payout % 161.81% - 85.40% - 57.93% - 24.61% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 464,862 480,747 505,301 476,767 489,328 500,282 500,098 -4.74%
NOSH 352,168 350,910 350,903 338,132 352,034 352,311 352,182 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.55% 9.28% 11.91% 5.68% 9.38% 11.63% 17.09% -
ROE 9.36% 11.44% 13.99% 6.84% 9.94% 12.07% 17.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.76 168.88 169.03 169.72 147.25 147.31 142.66 9.60%
EPS 12.36 15.67 20.14 9.64 13.81 17.13 24.38 -36.34%
DPS 20.00 0.00 17.20 0.00 8.00 0.00 6.00 122.65%
NAPS 1.32 1.37 1.44 1.41 1.39 1.42 1.42 -4.73%
Adjusted Per Share Value based on latest NOSH - 338,132
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 343.90 353.38 353.71 342.21 309.11 309.49 299.59 9.60%
EPS 25.96 32.78 42.14 19.44 28.99 36.00 51.20 -36.33%
DPS 42.00 0.00 35.99 0.00 16.79 0.00 12.60 122.65%
NAPS 2.7721 2.8668 3.0132 2.843 2.9179 2.9833 2.9822 -4.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.41 2.06 1.47 1.34 1.52 1.53 1.80 -
P/RPS 1.47 1.22 0.87 0.79 1.03 1.04 1.26 10.79%
P/EPS 19.50 13.15 7.30 13.90 11.01 8.93 7.38 90.78%
EY 5.13 7.61 13.70 7.19 9.09 11.20 13.54 -47.54%
DY 8.30 0.00 11.70 0.00 5.26 0.00 3.33 83.52%
P/NAPS 1.83 1.50 1.02 0.95 1.09 1.08 1.27 27.48%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 14/11/02 30/10/02 -
Price 2.09 2.04 1.50 1.31 1.41 1.50 1.69 -
P/RPS 1.28 1.21 0.89 0.77 0.96 1.02 1.18 5.55%
P/EPS 16.91 13.02 7.45 13.59 10.21 8.75 6.93 80.95%
EY 5.91 7.68 13.43 7.36 9.79 11.42 14.43 -44.76%
DY 9.57 0.00 11.47 0.00 5.67 0.00 3.55 93.34%
P/NAPS 1.58 1.49 1.04 0.93 1.01 1.06 1.19 20.73%

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