[CCM] QoQ Cumulative 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- 107.3%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 518,359 389,249 251,203 119,118 497,563 388,902 249,190 62.73%
PBT 58,281 51,566 47,702 13,900 12,819 15,982 11,000 202.99%
Tax -9,665 -6,294 -4,771 -2,063 -7,109 -6,277 -3,882 83.39%
NP 48,616 45,272 42,931 11,837 5,710 9,705 7,118 258.72%
-
NP to SH 48,616 45,272 42,931 11,837 5,710 9,705 7,118 258.72%
-
Tax Rate 16.58% 12.21% 10.00% 14.84% 55.46% 39.28% 35.29% -
Total Cost 469,743 343,977 208,272 107,281 491,853 379,197 242,072 55.38%
-
Net Worth 489,328 500,281 500,098 482,639 472,308 476,427 472,184 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 - 10,565 - 22,205 - 10,571 91.83%
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 489,328 500,281 500,098 482,639 472,308 476,427 472,184 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% 9.05% 8.58% 2.45% 1.21% 2.04% 1.51% -
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 147.25 110.48 71.33 33.81 141.16 110.20 70.72 62.84%
EPS 13.81 12.85 12.19 3.36 1.62 2.75 2.02 258.95%
DPS 8.00 0.00 3.00 0.00 6.30 0.00 3.00 91.95%
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 309.11 232.12 149.80 71.03 296.71 231.91 148.60 62.73%
EPS 28.99 27.00 25.60 7.06 3.40 5.79 4.24 258.97%
DPS 16.79 0.00 6.30 0.00 13.24 0.00 6.30 91.88%
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 1.38 2.52 5.15 1.08 1.32 2.47 -44.09%
P/EPS 11.01 11.91 14.77 51.79 94.44 52.73 86.63 -74.62%
EY 9.09 8.40 6.77 1.93 1.06 1.90 1.15 295.31%
DY 5.26 0.00 1.67 0.00 4.12 0.00 1.71 111.07%
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 1.36 2.37 6.00 1.71 1.42 2.09 -40.38%
P/EPS 10.21 11.67 13.86 60.42 149.38 56.73 73.27 -73.02%
EY 9.79 8.57 7.21 1.66 0.67 1.76 1.36 271.47%
DY 5.67 0.00 1.78 0.00 2.60 0.00 2.03 97.96%
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