[CCM] QoQ 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- 143.69%
YoY- -31.16%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,257 147,881 153,107 143,468 129,111 138,045 132,085 0.08%
PBT 4,854 9,269 33,227 10,892 6,715 3,864 33,802 -72.48%
Tax -2,558 -3,373 -6,040 -2,743 -3,371 -1,523 -2,708 -3.71%
NP 2,296 5,896 27,187 8,149 3,344 2,341 31,094 -82.31%
-
NP to SH 2,296 5,896 27,187 8,149 3,344 2,341 31,094 -82.31%
-
Tax Rate 52.70% 36.39% 18.18% 25.18% 50.20% 39.42% 8.01% -
Total Cost 129,961 141,985 125,920 135,319 125,767 135,704 100,991 18.25%
-
Net Worth 466,264 480,804 505,152 476,767 489,280 503,669 500,039 -4.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 35,323 - 30,168 - 17,600 - 10,564 123.11%
Div Payout % 1,538.46% - 110.97% - 526.32% - 33.98% -
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 466,264 480,804 505,152 476,767 489,280 503,669 500,039 -4.54%
NOSH 353,230 350,952 350,800 338,132 352,000 354,696 352,140 0.20%
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 1.74% 3.99% 17.76% 5.68% 2.59% 1.70% 23.54% -
ROE 0.49% 1.23% 5.38% 1.71% 0.68% 0.46% 6.22% -
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 37.44 42.14 43.65 42.43 36.68 38.92 37.51 -0.12%
EPS 0.65 1.68 7.75 2.41 0.95 0.66 8.83 -82.35%
DPS 10.00 0.00 8.60 0.00 5.00 0.00 3.00 122.65%
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 78.87 88.18 91.30 85.55 76.99 82.32 78.76 0.09%
EPS 1.37 3.52 16.21 4.86 1.99 1.40 18.54 -82.30%
DPS 21.06 0.00 17.99 0.00 10.50 0.00 6.30 123.07%
NAPS 2.7804 2.8671 3.0123 2.843 2.9177 3.0035 2.9818 -4.54%
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 6.44 4.89 3.37 3.16 4.14 3.93 4.80 21.58%
P/EPS 370.77 122.62 18.97 55.60 160.00 231.82 20.39 587.85%
EY 0.27 0.82 5.27 1.80 0.63 0.43 4.91 -85.46%
DY 4.15 0.00 5.85 0.00 3.29 0.00 1.67 83.16%
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 5.58 4.84 3.44 3.09 3.84 3.85 4.51 15.20%
P/EPS 321.54 121.43 19.35 54.36 148.42 227.27 19.14 552.57%
EY 0.31 0.82 5.17 1.84 0.67 0.44 5.22 -84.69%
DY 4.78 0.00 5.73 0.00 3.55 0.00 1.78 92.85%
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