[CCM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -78.31%
YoY- 151.86%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 167,857 158,874 132,257 147,881 153,107 143,468 129,111 19.13%
PBT 48,040 86,834 4,854 9,269 33,227 10,892 6,715 271.72%
Tax -5,829 -2,866 -2,558 -3,373 -6,040 -2,743 -3,371 44.11%
NP 42,211 83,968 2,296 5,896 27,187 8,149 3,344 442.97%
-
NP to SH 42,211 83,968 2,296 5,896 27,187 8,149 3,344 442.97%
-
Tax Rate 12.13% 3.30% 52.70% 36.39% 18.18% 25.18% 50.20% -
Total Cost 125,646 74,906 129,961 141,985 125,920 135,319 125,767 -0.06%
-
Net Worth 579,860 556,674 466,264 480,804 505,152 476,767 489,280 12.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 25,211 - 35,323 - 30,168 - 17,600 27.10%
Div Payout % 59.73% - 1,538.46% - 110.97% - 526.32% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 579,860 556,674 466,264 480,804 505,152 476,767 489,280 12.00%
NOSH 360,162 359,144 353,230 350,952 350,800 338,132 352,000 1.54%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.15% 52.85% 1.74% 3.99% 17.76% 5.68% 2.59% -
ROE 7.28% 15.08% 0.49% 1.23% 5.38% 1.71% 0.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.61 44.24 37.44 42.14 43.65 42.43 36.68 17.33%
EPS 11.72 23.38 0.65 1.68 7.75 2.41 0.95 434.72%
DPS 7.00 0.00 10.00 0.00 8.60 0.00 5.00 25.17%
NAPS 1.61 1.55 1.32 1.37 1.44 1.41 1.39 10.30%
Adjusted Per Share Value based on latest NOSH - 350,952
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 100.10 94.74 78.87 88.18 91.30 85.55 76.99 19.14%
EPS 25.17 50.07 1.37 3.52 16.21 4.86 1.99 443.69%
DPS 15.03 0.00 21.06 0.00 17.99 0.00 10.50 27.04%
NAPS 3.4578 3.3195 2.7804 2.8671 3.0123 2.843 2.9177 11.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.02 2.10 2.41 2.06 1.47 1.34 1.52 -
P/RPS 4.33 4.75 6.44 4.89 3.37 3.16 4.14 3.03%
P/EPS 17.24 8.98 370.77 122.62 18.97 55.60 160.00 -77.38%
EY 5.80 11.13 0.27 0.82 5.27 1.80 0.63 339.85%
DY 3.47 0.00 4.15 0.00 5.85 0.00 3.29 3.61%
P/NAPS 1.25 1.35 1.83 1.50 1.02 0.95 1.09 9.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 -
Price 2.13 2.18 2.09 2.04 1.50 1.31 1.41 -
P/RPS 4.57 4.93 5.58 4.84 3.44 3.09 3.84 12.31%
P/EPS 18.17 9.32 321.54 121.43 19.35 54.36 148.42 -75.37%
EY 5.50 10.72 0.31 0.82 5.17 1.84 0.67 307.45%
DY 3.29 0.00 4.78 0.00 5.73 0.00 3.55 -4.94%
P/NAPS 1.32 1.41 1.58 1.49 1.04 0.93 1.01 19.55%

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