[CCM] QoQ TTM 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- -7.59%
YoY- 265.06%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 576,713 573,567 563,731 542,709 518,359 497,909 499,576 10.01%
PBT 58,242 60,103 54,698 55,273 58,281 48,302 49,420 11.53%
Tax -14,714 -15,527 -13,677 -10,345 -9,665 -8,834 -9,706 31.86%
NP 43,528 44,576 41,021 44,928 48,616 39,468 39,714 6.28%
-
NP to SH 43,528 44,576 41,021 44,928 48,616 39,468 39,714 6.28%
-
Tax Rate 25.26% 25.83% 25.00% 18.72% 16.58% 18.29% 19.64% -
Total Cost 533,185 528,991 522,710 497,781 469,743 458,441 459,862 10.33%
-
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 65,491 47,768 47,768 28,164 28,164 29,879 29,879 68.49%
Div Payout % 150.46% 107.16% 116.45% 62.69% 57.93% 75.70% 75.24% -
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 7.55% 7.77% 7.28% 8.28% 9.38% 7.93% 7.95% -
ROE 9.34% 9.27% 8.12% 9.42% 9.94% 7.84% 7.94% -
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 163.27 163.43 160.70 160.50 147.26 140.38 141.87 9.79%
EPS 12.32 12.70 11.69 13.29 13.81 11.13 11.28 6.03%
DPS 18.54 13.61 13.62 8.33 8.00 8.46 8.46 68.47%
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 343.90 342.03 336.16 323.63 309.11 296.91 297.91 10.01%
EPS 25.96 26.58 24.46 26.79 28.99 23.54 23.68 6.30%
DPS 39.05 28.49 28.49 16.79 16.79 17.82 17.82 68.46%
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 1.48 1.26 0.91 0.83 1.03 1.09 1.27 10.70%
P/EPS 19.56 16.22 12.57 10.08 11.01 13.75 15.96 14.48%
EY 5.11 6.17 7.95 9.92 9.09 7.27 6.27 -12.71%
DY 7.69 6.61 9.26 6.22 5.26 5.53 4.70 38.72%
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 1.28 1.25 0.93 0.82 0.96 1.07 1.19 4.96%
P/EPS 16.96 16.06 12.83 9.86 10.21 13.48 14.99 8.55%
EY 5.90 6.23 7.80 10.14 9.80 7.42 6.67 -7.83%
DY 8.87 6.67 9.08 6.36 5.67 5.64 5.01 46.19%
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