[CCM] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 107.3%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Revenue 168,482 158,874 143,468 119,118 118,855 388,902 143,541 3.25%
PBT 10,736 86,834 10,892 13,900 4,786 15,982 20,433 -12.07%
Tax -3,746 -2,866 -2,743 -2,063 -1,355 -6,277 -3,796 -0.26%
NP 6,990 83,968 8,149 11,837 3,431 9,705 16,637 -15.91%
-
NP to SH 4,561 83,968 8,149 11,837 3,431 9,705 16,637 -22.79%
-
Tax Rate 34.89% 3.30% 25.18% 14.84% 28.31% 39.28% 18.58% -
Total Cost 161,492 74,906 135,319 107,281 115,424 379,197 126,904 4.93%
-
Net Worth 628,072 556,674 476,767 482,639 466,616 476,427 357,784 11.90%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Net Worth 628,072 556,674 476,767 482,639 466,616 476,427 357,784 11.90%
NOSH 373,852 359,144 338,132 352,291 343,100 352,909 178,892 15.87%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
NP Margin 4.15% 52.85% 5.68% 9.94% 2.89% 2.50% 11.59% -
ROE 0.73% 15.08% 1.71% 2.45% 0.74% 2.04% 4.65% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
RPS 45.07 44.24 42.43 33.81 34.64 110.20 80.24 -10.88%
EPS 1.22 23.38 2.41 3.36 1.00 2.75 4.70 -23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.55 1.41 1.37 1.36 1.35 2.00 -3.42%
Adjusted Per Share Value based on latest NOSH - 352,291
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
RPS 100.47 94.74 85.55 71.03 70.88 231.91 85.60 3.25%
EPS 2.72 50.07 4.86 7.06 2.05 5.79 9.92 -22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7453 3.3195 2.843 2.8781 2.7825 2.841 2.1335 11.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 28/09/01 31/03/00 -
Price 2.35 2.10 1.34 1.74 1.98 1.45 3.40 -
P/RPS 5.21 4.75 3.16 5.15 5.72 1.32 4.24 4.20%
P/EPS 192.62 8.98 55.60 51.79 198.00 52.73 36.56 39.39%
EY 0.52 11.13 1.80 1.93 0.51 1.90 2.74 -28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.35 0.95 1.27 1.46 1.07 1.70 -3.80%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/09/01 31/03/00 CAGR
Date 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 03/01/02 11/05/00 -
Price 2.40 2.18 1.31 2.03 1.90 1.56 3.45 -
P/RPS 5.33 4.93 3.09 6.00 5.48 1.42 4.30 4.38%
P/EPS 196.72 9.32 54.36 60.42 190.00 56.73 37.10 39.57%
EY 0.51 10.72 1.84 1.66 0.53 1.76 2.70 -28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.41 0.93 1.48 1.40 1.16 1.73 -3.73%

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