[CCM] QoQ 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- 396.3%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 129,111 138,045 132,085 119,118 108,661 139,712 130,335 -0.62%
PBT 6,715 3,864 33,802 13,900 -3,163 4,982 6,214 5.29%
Tax -3,371 -1,523 -2,708 -2,063 3,163 -2,395 -2,527 21.11%
NP 3,344 2,341 31,094 11,837 0 2,587 3,687 -6.28%
-
NP to SH 3,344 2,341 31,094 11,837 -3,995 2,587 3,687 -6.28%
-
Tax Rate 50.20% 39.42% 8.01% 14.84% - 48.07% 40.67% -
Total Cost 125,767 135,704 100,991 107,281 108,661 137,125 126,648 -0.46%
-
Net Worth 489,280 503,669 500,039 482,639 473,743 478,417 475,055 1.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,600 - 10,564 - 22,273 - 10,635 39.78%
Div Payout % 526.32% - 33.98% - 0.00% - 288.46% -
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 489,280 503,669 500,039 482,639 473,743 478,417 475,055 1.98%
NOSH 352,000 354,696 352,140 352,291 353,539 354,383 354,519 -0.47%
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 2.59% 1.70% 23.54% 9.94% 0.00% 1.85% 2.83% -
ROE 0.68% 0.46% 6.22% 2.45% -0.84% 0.54% 0.78% -
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 36.68 38.92 37.51 33.81 30.74 39.42 36.76 -0.14%
EPS 0.95 0.66 8.83 3.36 -1.13 0.73 1.04 -5.84%
DPS 5.00 0.00 3.00 0.00 6.30 0.00 3.00 40.44%
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 76.99 82.32 78.76 71.03 64.80 83.31 77.72 -0.62%
EPS 1.99 1.40 18.54 7.06 -2.38 1.54 2.20 -6.45%
DPS 10.50 0.00 6.30 0.00 13.28 0.00 6.34 39.85%
NAPS 2.9177 3.0035 2.9818 2.8781 2.825 2.8529 2.8328 1.98%
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 4.14 3.93 4.80 5.15 4.98 3.68 4.76 -8.86%
P/EPS 160.00 231.82 20.39 51.79 -135.40 198.63 168.27 -3.29%
EY 0.63 0.43 4.91 1.93 -0.74 0.50 0.59 4.45%
DY 3.29 0.00 1.67 0.00 4.12 0.00 1.71 54.50%
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 3.84 3.85 4.51 6.00 7.87 3.96 4.03 -3.15%
P/EPS 148.42 227.27 19.14 60.42 -214.16 213.70 142.31 2.83%
EY 0.67 0.44 5.22 1.66 -0.47 0.47 0.70 -2.87%
DY 3.55 0.00 1.78 0.00 2.60 0.00 2.03 45.00%
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