[CCM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 81.34%
YoY- 503.13%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 824,274 653,462 593,150 502,406 498,380 591,062 534,612 -0.45%
PBT 57,004 269,748 88,238 95,404 22,000 66,182 75,106 0.29%
Tax -18,798 -17,390 -17,566 -9,542 -7,764 -17,176 -11,668 -0.50%
NP 38,206 252,358 70,672 85,862 14,236 49,006 63,438 0.54%
-
NP to SH 24,860 252,358 70,672 85,862 14,236 49,006 63,438 1.00%
-
Tax Rate 32.98% 6.45% 19.91% 10.00% 35.29% 25.95% 15.54% -
Total Cost 786,068 401,104 522,478 416,544 484,144 542,056 471,174 -0.54%
-
Net Worth 604,702 580,091 505,301 500,098 472,184 484,733 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 44,792 50,442 60,355 21,130 21,142 - - -100.00%
Div Payout % 180.18% 19.99% 85.40% 24.61% 148.51% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 604,702 580,091 505,301 500,098 472,184 484,733 0 -100.00%
NOSH 373,273 360,305 350,903 352,182 352,376 177,557 178,196 -0.78%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.64% 38.62% 11.91% 17.09% 2.86% 8.29% 11.87% -
ROE 4.11% 43.50% 13.99% 17.17% 3.01% 10.11% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 220.82 181.36 169.03 142.66 141.43 332.88 300.01 0.32%
EPS 6.66 70.04 20.14 24.38 4.04 27.60 35.60 1.79%
DPS 12.00 14.00 17.20 6.00 6.00 0.00 0.00 -100.00%
NAPS 1.62 1.61 1.44 1.42 1.34 2.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 352,140
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 491.53 389.67 353.71 299.59 297.19 352.46 318.80 -0.45%
EPS 14.82 150.49 42.14 51.20 8.49 29.22 37.83 1.00%
DPS 26.71 30.08 35.99 12.60 12.61 0.00 0.00 -100.00%
NAPS 3.6059 3.4592 3.0132 2.9822 2.8157 2.8905 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.45 2.02 1.47 1.80 1.75 2.95 0.00 -
P/RPS 1.11 1.11 0.87 1.26 1.24 0.89 0.00 -100.00%
P/EPS 36.79 2.88 7.30 7.38 43.32 10.69 0.00 -100.00%
EY 2.72 34.67 13.70 13.54 2.31 9.36 0.00 -100.00%
DY 4.90 6.93 11.70 3.33 3.43 0.00 0.00 -100.00%
P/NAPS 1.51 1.25 1.02 1.27 1.31 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 18/08/05 20/08/04 07/08/03 30/10/02 05/10/01 10/08/00 - -
Price 2.93 2.13 1.50 1.69 1.48 2.86 0.00 -
P/RPS 1.33 1.17 0.89 1.18 1.05 0.86 0.00 -100.00%
P/EPS 43.99 3.04 7.45 6.93 36.63 10.36 0.00 -100.00%
EY 2.27 32.88 13.43 14.43 2.73 9.65 0.00 -100.00%
DY 4.10 6.57 11.47 3.55 4.05 0.00 0.00 -100.00%
P/NAPS 1.81 1.32 1.04 1.19 1.10 1.05 0.00 -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
Post a Comment