[CCM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 262.68%
YoY- 503.13%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 143,468 518,359 389,249 251,203 119,118 497,563 388,902 -48.59%
PBT 10,892 58,281 51,566 47,702 13,900 12,819 15,982 -22.57%
Tax -2,743 -9,665 -6,294 -4,771 -2,063 -7,109 -6,277 -42.44%
NP 8,149 48,616 45,272 42,931 11,837 5,710 9,705 -11.00%
-
NP to SH 8,149 48,616 45,272 42,931 11,837 5,710 9,705 -11.00%
-
Tax Rate 25.18% 16.58% 12.21% 10.00% 14.84% 55.46% 39.28% -
Total Cost 135,319 469,743 343,977 208,272 107,281 491,853 379,197 -49.72%
-
Net Worth 476,767 489,328 500,281 500,098 482,639 472,308 476,427 0.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 28,162 - 10,565 - 22,205 - -
Div Payout % - 57.93% - 24.61% - 388.89% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 476,767 489,328 500,281 500,098 482,639 472,308 476,427 0.04%
NOSH 338,132 352,034 352,311 352,182 352,291 352,469 352,909 -2.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.68% 9.38% 11.63% 17.09% 9.94% 1.15% 2.50% -
ROE 1.71% 9.94% 9.05% 8.58% 2.45% 1.21% 2.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 42.43 147.25 110.48 71.33 33.81 141.16 110.20 -47.10%
EPS 2.41 13.81 12.85 12.19 3.36 1.62 2.75 -8.42%
DPS 0.00 8.00 0.00 3.00 0.00 6.30 0.00 -
NAPS 1.41 1.39 1.42 1.42 1.37 1.34 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 352,140
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.55 309.11 232.12 149.80 71.03 296.71 231.91 -48.59%
EPS 4.86 28.99 27.00 25.60 7.06 3.40 5.79 -11.02%
DPS 0.00 16.79 0.00 6.30 0.00 13.24 0.00 -
NAPS 2.843 2.9179 2.9833 2.9822 2.8781 2.8165 2.841 0.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.34 1.52 1.53 1.80 1.74 1.53 1.45 -
P/RPS 3.16 1.03 1.38 2.52 5.15 1.08 1.32 79.04%
P/EPS 55.60 11.01 11.91 14.77 51.79 94.44 52.73 3.59%
EY 1.80 9.09 8.40 6.77 1.93 1.06 1.90 -3.54%
DY 0.00 5.26 0.00 1.67 0.00 4.12 0.00 -
P/NAPS 0.95 1.09 1.08 1.27 1.27 1.14 1.07 -7.63%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 25/02/03 14/11/02 30/10/02 16/05/02 22/04/02 03/01/02 -
Price 1.31 1.41 1.50 1.69 2.03 2.42 1.56 -
P/RPS 3.09 0.96 1.36 2.37 6.00 1.71 1.42 68.00%
P/EPS 54.36 10.21 11.67 13.86 60.42 149.38 56.73 -2.80%
EY 1.84 9.79 8.57 7.21 1.66 0.67 1.76 3.01%
DY 0.00 5.67 0.00 1.78 0.00 2.60 0.00 -
P/NAPS 0.93 1.01 1.06 1.19 1.48 1.81 1.16 -13.71%

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