[CCM] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[CCM] CHEMICAL COMPANY OF MALAYSIA

Announcement Date

05-Oct-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -44.66%

YoY- -90.0%

Quarter Report

Consolidated Results for Quarter Ended 30 June 2001.xls

Latest QR

Upcoming QR

CCM's Result

CCM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	497,826	497,563	507,862	525,356	547,011	571,697	578,709	-9.55%
YoY %	0.05%	-2.03%	-3.33%	-3.96%	-4.32%	-1.21%	-	-
Horiz. %	86.02%	85.98%	87.76%	90.78%	94.52%	98.79%	100.00%	-
PBT	21,832	12,718	12,718	17,041	23,485	39,132	52,665	-44.43%
YoY %	71.66%	0.00%	-25.37%	-27.44%	-39.99%	-25.70%	-	-
Horiz. %	41.45%	24.15%	24.15%	32.36%	44.59%	74.30%	100.00%	-
Tax	-9,525	-8,817	-3,013	-6,059	-8,324	-10,765	-14,539	-24.58%
YoY %	-8.03%	-192.63%	50.27%	27.21%	22.68%	25.96%	-	-
Horiz. %	65.51%	60.64%	20.72%	41.67%	57.25%	74.04%	100.00%	-
NP	12,307	3,901	9,705	10,982	15,161	28,367	38,126	-52.97%
YoY %	215.48%	-59.80%	-11.63%	-27.56%	-46.55%	-25.60%	-	-
Horiz. %	32.28%	10.23%	25.46%	28.80%	39.77%	74.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,307	3,901	3,901	5,178	9,357	22,563	38,126	-52.97%
YoY %	215.48%	0.00%	-24.66%	-44.66%	-58.53%	-40.82%	-	-
Horiz. %	32.28%	10.23%	10.23%	13.58%	24.54%	59.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.63%	69.33%	23.69%	35.56%	35.44%	27.51%	27.61%	-
YoY %	-37.07%	192.66%	-33.38%	0.34%	28.83%	-0.36%	-	-
Horiz. %	158.02%	251.10%	85.80%	128.79%	128.36%	99.64%	100.00%	-
Total Cost	485,519	493,662	498,157	514,374	531,850	543,330	540,583	-6.91%
YoY %	-1.65%	-0.90%	-3.15%	-3.29%	-2.11%	0.51%	-	-
Horiz. %	89.81%	91.32%	92.15%	95.15%	98.38%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	482,639	353,539	478,417	475,055	466,616	486,085	484,756	-0.29%
YoY %	36.52%	-26.10%	0.71%	1.81%	-4.01%	0.27%	-	-
Horiz. %	99.56%	72.93%	98.69%	98.00%	96.26%	100.27%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	32,908	32,908	33,488	33,488	28,097	28,097	27,600	12.45%
YoY %	0.00%	-1.73%	0.00%	19.19%	0.00%	1.80%	-	-
Horiz. %	119.23%	119.23%	121.33%	121.33%	101.80%	101.80%	100.00%	-
Div Payout %	267.40%	843.59%	858.47%	646.75%	300.28%	124.53%	72.39%	-
YoY %	-68.30%	-1.73%	32.74%	115.38%	141.13%	72.03%	-	-
Horiz. %	369.39%	1,165.34%	1,185.90%	893.42%	414.81%	172.03%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	482,639	353,539	478,417	475,055	466,616	486,085	484,756	-0.29%
YoY %	36.52%	-26.10%	0.71%	1.81%	-4.01%	0.27%	-	-
Horiz. %	99.56%	72.93%	98.69%	98.00%	96.26%	100.27%	100.00%	-
NOSH	352,291	353,539	354,383	354,519	343,100	362,749	351,272	0.19%
YoY %	-0.35%	-0.24%	-0.04%	3.33%	-5.42%	3.27%	-	-
Horiz. %	100.29%	100.65%	100.89%	100.92%	97.67%	103.27%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	2.47%	0.78%	1.91%	2.09%	2.77%	4.96%	6.59%	-
YoY %	216.67%	-59.16%	-8.61%	-24.55%	-44.15%	-24.73%	-	-
Horiz. %	37.48%	11.84%	28.98%	31.71%	42.03%	75.27%	100.00%	-
ROE	2.55%	1.10%	0.82%	1.09%	2.01%	4.64%	7.86%	-
YoY %	131.82%	34.15%	-24.77%	-45.77%	-56.68%	-40.97%	-	-
Horiz. %	32.44%	13.99%	10.43%	13.87%	25.57%	59.03%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	141.31	140.74	143.31	148.19	159.43	157.60	164.75	-9.73%
YoY %	0.41%	-1.79%	-3.29%	-7.05%	1.16%	-4.34%	-	-
Horiz. %	85.77%	85.43%	86.99%	89.95%	96.77%	95.66%	100.00%	-
EPS	3.49	1.10	1.10	1.46	2.73	6.22	10.85	-53.08%
YoY %	217.27%	0.00%	-24.66%	-46.52%	-56.11%	-42.67%	-	-
Horiz. %	32.17%	10.14%	10.14%	13.46%	25.16%	57.33%	100.00%	-
DPS	9.30	9.31	9.45	9.45	8.19	7.75	7.86	11.87%
YoY %	-0.11%	-1.48%	0.00%	15.38%	5.68%	-1.40%	-	-
Horiz. %	118.32%	118.45%	120.23%	120.23%	104.20%	98.60%	100.00%	-
NAPS	1.37	1.00	1.35	1.34	1.36	1.34	1.38	-0.48%
YoY %	37.00%	-25.93%	0.75%	-1.47%	1.49%	-2.90%	-	-
Horiz. %	99.28%	72.46%	97.83%	97.10%	98.55%	97.10%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 354,519
RPS	296.86	296.71	302.85	313.28	326.19	340.91	345.09	-9.55%
YoY %	0.05%	-2.03%	-3.33%	-3.96%	-4.32%	-1.21%	-	-
Horiz. %	86.02%	85.98%	87.76%	90.78%	94.52%	98.79%	100.00%	-
EPS	7.34	2.33	2.33	3.09	5.58	13.45	22.74	-52.97%
YoY %	215.02%	0.00%	-24.60%	-44.62%	-58.51%	-40.85%	-	-
Horiz. %	32.28%	10.25%	10.25%	13.59%	24.54%	59.15%	100.00%	-
DPS	19.62	19.62	19.97	19.97	16.75	16.75	16.46	12.43%
YoY %	0.00%	-1.75%	0.00%	19.22%	0.00%	1.76%	-	-
Horiz. %	119.20%	119.20%	121.32%	121.32%	101.76%	101.76%	100.00%	-
NAPS	2.8781	2.1082	2.8529	2.8328	2.7825	2.8986	2.8907	-0.29%
YoY %	36.52%	-26.10%	0.71%	1.81%	-4.01%	0.27%	-	-
Horiz. %	99.56%	72.93%	98.69%	98.00%	96.26%	100.27%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.74	1.53	1.45	1.75	1.98	1.97	2.58	-
P/RPS	1.23	1.09	1.01	1.18	1.24	1.25	1.57	-15.02%
YoY %	12.84%	7.92%	-14.41%	-4.84%	-0.80%	-20.38%	-	-
Horiz. %	78.34%	69.43%	64.33%	75.16%	78.98%	79.62%	100.00%	-
P/EPS	49.81	138.66	131.72	119.82	72.60	31.67	23.77	63.82%
YoY %	-64.08%	5.27%	9.93%	65.04%	129.24%	33.24%	-	-
Horiz. %	209.55%	583.34%	554.14%	504.08%	305.43%	133.24%	100.00%	-
EY	2.01	0.72	0.76	0.83	1.38	3.16	4.21	-38.94%
YoY %	179.17%	-5.26%	-8.43%	-39.86%	-56.33%	-24.94%	-	-
Horiz. %	47.74%	17.10%	18.05%	19.71%	32.78%	75.06%	100.00%	-
DY	5.34	6.08	6.52	5.40	4.14	3.93	3.05	45.31%
YoY %	-12.17%	-6.75%	20.74%	30.43%	5.34%	28.85%	-	-
Horiz. %	175.08%	199.34%	213.77%	177.05%	135.74%	128.85%	100.00%	-
P/NAPS	1.27	1.53	1.07	1.31	1.46	1.47	1.87	-22.75%
YoY %	-16.99%	42.99%	-18.32%	-10.27%	-0.68%	-21.39%	-	-
Horiz. %	67.91%	81.82%	57.22%	70.05%	78.07%	78.61%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	16/05/02	22/04/02	03/01/02	05/10/01	10/05/01	15/02/01	30/11/00	-
Price	2.03	2.42	1.56	1.48	1.90	2.04	2.29	-
P/RPS	1.44	1.72	1.09	1.00	1.19	1.29	1.39	2.38%
YoY %	-16.28%	57.80%	9.00%	-15.97%	-7.75%	-7.19%	-	-
Horiz. %	103.60%	123.74%	78.42%	71.94%	85.61%	92.81%	100.00%	-
P/EPS	58.11	219.32	141.72	101.33	69.67	32.80	21.10	96.59%
YoY %	-73.50%	54.76%	39.86%	45.44%	112.41%	55.45%	-	-
Horiz. %	275.40%	1,039.43%	671.66%	480.24%	330.19%	155.45%	100.00%	-
EY	1.72	0.46	0.71	0.99	1.44	3.05	4.74	-49.15%
YoY %	273.91%	-35.21%	-28.28%	-31.25%	-52.79%	-35.65%	-	-
Horiz. %	36.29%	9.70%	14.98%	20.89%	30.38%	64.35%	100.00%	-
DY	4.58	3.85	6.06	6.38	4.31	3.80	3.43	21.28%
YoY %	18.96%	-36.47%	-5.02%	48.03%	13.42%	10.79%	-	-
Horiz. %	133.53%	112.24%	176.68%	186.01%	125.66%	110.79%	100.00%	-
P/NAPS	1.48	2.42	1.16	1.10	1.40	1.52	1.66	-7.37%
YoY %	-38.84%	108.62%	5.45%	-21.43%	-7.89%	-8.43%	-	-
Horiz. %	89.16%	145.78%	69.88%	66.27%	84.34%	91.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos