[CCM] QoQ Cumulative 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- -83.24%
YoY- -31.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 576,713 444,456 296,575 143,468 518,359 389,249 251,203 73.76%
PBT 58,242 53,388 44,119 10,892 58,281 51,566 47,702 14.19%
Tax -14,714 -12,156 -8,783 -2,743 -9,665 -6,294 -4,771 111.44%
NP 43,528 41,232 35,336 8,149 48,616 45,272 42,931 0.92%
-
NP to SH 43,528 41,232 35,336 8,149 48,616 45,272 42,931 0.92%
-
Tax Rate 25.26% 22.77% 19.91% 25.18% 16.58% 12.21% 10.00% -
Total Cost 533,185 403,224 261,239 135,319 469,743 343,977 208,272 86.81%
-
Net Worth 464,862 480,747 505,301 476,767 489,328 500,281 500,098 -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 - 30,177 - 28,162 - 10,565 252.99%
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 464,862 480,747 505,301 476,767 489,328 500,281 500,098 -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% 8.58% 6.99% 1.71% 9.94% 9.05% 8.58% -
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 163.76 126.66 84.52 42.43 147.25 110.48 71.33 73.76%
EPS 12.36 11.75 10.07 2.41 13.81 12.85 12.19 0.92%
DPS 20.00 0.00 8.60 0.00 8.00 0.00 3.00 252.99%
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 343.90 265.04 176.85 85.55 309.11 232.12 149.80 73.76%
EPS 25.96 24.59 21.07 4.86 28.99 27.00 25.60 0.93%
DPS 42.00 0.00 18.00 0.00 16.79 0.00 6.30 252.99%
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 1.63 1.74 3.16 1.03 1.38 2.52 -30.11%
P/EPS 19.50 17.53 14.60 55.60 11.01 11.91 14.77 20.28%
EY 5.13 5.70 6.85 1.80 9.09 8.40 6.77 -16.84%
DY 8.30 0.00 5.85 0.00 5.26 0.00 1.67 190.38%
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 1.61 1.77 3.09 0.96 1.36 2.37 -33.60%
P/EPS 16.91 17.36 14.90 54.36 10.21 11.67 13.86 14.13%
EY 5.91 5.76 6.71 1.84 9.79 8.57 7.21 -12.38%
DY 9.57 0.00 5.73 0.00 5.67 0.00 1.78 205.95%
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