[CCM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -92.47%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 153,107 143,468 129,111 138,045 132,085 119,118 108,661 25.76%
PBT 33,227 10,892 6,715 3,864 33,802 13,900 -3,163 -
Tax -6,040 -2,743 -3,371 -1,523 -2,708 -2,063 3,163 -
NP 27,187 8,149 3,344 2,341 31,094 11,837 0 -
-
NP to SH 27,187 8,149 3,344 2,341 31,094 11,837 -3,995 -
-
Tax Rate 18.18% 25.18% 50.20% 39.42% 8.01% 14.84% - -
Total Cost 125,920 135,319 125,767 135,704 100,991 107,281 108,661 10.35%
-
Net Worth 505,152 476,767 489,280 503,669 500,039 482,639 473,743 4.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 30,168 - 17,600 - 10,564 - 22,273 22.48%
Div Payout % 110.97% - 526.32% - 33.98% - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 505,152 476,767 489,280 503,669 500,039 482,639 473,743 4.38%
NOSH 350,800 338,132 352,000 354,696 352,140 352,291 353,539 -0.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.76% 5.68% 2.59% 1.70% 23.54% 9.94% 0.00% -
ROE 5.38% 1.71% 0.68% 0.46% 6.22% 2.45% -0.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.65 42.43 36.68 38.92 37.51 33.81 30.74 26.41%
EPS 7.75 2.41 0.95 0.66 8.83 3.36 -1.13 -
DPS 8.60 0.00 5.00 0.00 3.00 0.00 6.30 23.12%
NAPS 1.44 1.41 1.39 1.42 1.42 1.37 1.34 4.92%
Adjusted Per Share Value based on latest NOSH - 354,696
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 91.30 85.55 76.99 82.32 78.76 71.03 64.80 25.75%
EPS 16.21 4.86 1.99 1.40 18.54 7.06 -2.38 -
DPS 17.99 0.00 10.50 0.00 6.30 0.00 13.28 22.49%
NAPS 3.0123 2.843 2.9177 3.0035 2.9818 2.8781 2.825 4.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.47 1.34 1.52 1.53 1.80 1.74 1.53 -
P/RPS 3.37 3.16 4.14 3.93 4.80 5.15 4.98 -22.97%
P/EPS 18.97 55.60 160.00 231.82 20.39 51.79 -135.40 -
EY 5.27 1.80 0.63 0.43 4.91 1.93 -0.74 -
DY 5.85 0.00 3.29 0.00 1.67 0.00 4.12 26.41%
P/NAPS 1.02 0.95 1.09 1.08 1.27 1.27 1.14 -7.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 07/08/03 19/05/03 25/02/03 14/11/02 30/10/02 16/05/02 22/04/02 -
Price 1.50 1.31 1.41 1.50 1.69 2.03 2.42 -
P/RPS 3.44 3.09 3.84 3.85 4.51 6.00 7.87 -42.49%
P/EPS 19.35 54.36 148.42 227.27 19.14 60.42 -214.16 -
EY 5.17 1.84 0.67 0.44 5.22 1.66 -0.47 -
DY 5.73 0.00 3.55 0.00 1.78 0.00 2.60 69.59%
P/NAPS 1.04 0.93 1.01 1.06 1.19 1.48 1.81 -30.95%

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