[CCM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.7%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 592,119 576,713 573,567 563,731 542,709 518,359 497,909 12.23%
PBT 134,184 58,242 60,103 54,698 55,273 58,281 48,302 97.49%
Tax -14,837 -14,714 -15,527 -13,677 -10,345 -9,665 -8,834 41.25%
NP 119,347 43,528 44,576 41,021 44,928 48,616 39,468 108.97%
-
NP to SH 119,347 43,528 44,576 41,021 44,928 48,616 39,468 108.97%
-
Tax Rate 11.06% 25.26% 25.83% 25.00% 18.72% 16.58% 18.29% -
Total Cost 472,772 533,185 528,991 522,710 497,781 469,743 458,441 2.07%
-
Net Worth 556,674 466,264 480,804 505,152 476,767 489,280 503,669 6.89%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 65,491 65,491 47,768 47,768 28,164 28,164 29,879 68.65%
Div Payout % 54.88% 150.46% 107.16% 116.45% 62.69% 57.93% 75.70% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 556,674 466,264 480,804 505,152 476,767 489,280 503,669 6.89%
NOSH 359,144 353,230 350,952 350,800 338,132 352,000 354,696 0.83%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.16% 7.55% 7.77% 7.28% 8.28% 9.38% 7.93% -
ROE 21.44% 9.34% 9.27% 8.12% 9.42% 9.94% 7.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 164.87 163.27 163.43 160.70 160.50 147.26 140.38 11.30%
EPS 33.23 12.32 12.70 11.69 13.29 13.81 11.13 107.20%
DPS 18.24 18.54 13.61 13.62 8.33 8.00 8.46 66.81%
NAPS 1.55 1.32 1.37 1.44 1.41 1.39 1.42 6.00%
Adjusted Per Share Value based on latest NOSH - 350,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 353.09 343.90 342.03 336.16 323.63 309.11 296.91 12.23%
EPS 71.17 25.96 26.58 24.46 26.79 28.99 23.54 108.94%
DPS 39.05 39.05 28.49 28.49 16.79 16.79 17.82 68.63%
NAPS 3.3195 2.7804 2.8671 3.0123 2.843 2.9177 3.0035 6.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.41 2.06 1.47 1.34 1.52 1.53 -
P/RPS 1.27 1.48 1.26 0.91 0.83 1.03 1.09 10.71%
P/EPS 6.32 19.56 16.22 12.57 10.08 11.01 13.75 -40.41%
EY 15.82 5.11 6.17 7.95 9.92 9.09 7.27 67.84%
DY 8.68 7.69 6.61 9.26 6.22 5.26 5.53 35.02%
P/NAPS 1.35 1.83 1.50 1.02 0.95 1.09 1.08 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 01/03/04 06/11/03 07/08/03 19/05/03 25/02/03 14/11/02 -
Price 2.18 2.09 2.04 1.50 1.31 1.41 1.50 -
P/RPS 1.32 1.28 1.25 0.93 0.82 0.96 1.07 15.01%
P/EPS 6.56 16.96 16.06 12.83 9.86 10.21 13.48 -38.10%
EY 15.24 5.90 6.23 7.80 10.14 9.80 7.42 61.50%
DY 8.36 8.87 6.67 9.08 6.36 5.67 5.64 29.97%
P/NAPS 1.41 1.58 1.49 1.04 0.93 1.01 1.06 20.92%

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