[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 14.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 1,176,969 787,052 530,464 279,912 1,200,910 814,175 509,841 -0.84%
PBT 179,425 164,191 74,034 68,727 61,077 560 -87,581 -
Tax -105,688 -78,234 -31,007 -27,673 -25,198 2,274 87,581 -
NP 73,737 85,957 43,027 41,054 35,879 2,834 0 -100.00%
-
NP to SH 73,737 85,957 43,027 41,054 35,879 2,834 -54,202 -
-
Tax Rate 58.90% 47.65% 41.88% 40.27% 41.26% -406.07% - -
Total Cost 1,103,232 701,095 487,437 238,858 1,165,031 811,341 509,841 -0.78%
-
Net Worth 636,391 661,956 613,280 622,128 569,559 547,477 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 38,962 - 16,224 - 32,178 - 16,026 -0.89%
Div Payout % 52.84% - 37.71% - 89.69% - 0.00% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 636,391 661,956 613,280 622,128 569,559 547,477 0 -100.00%
NOSH 324,689 324,488 324,487 324,025 321,784 322,045 320,532 -0.01%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 6.26% 10.92% 8.11% 14.67% 2.99% 0.35% 0.00% -
ROE 11.59% 12.99% 7.02% 6.60% 6.30% 0.52% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 362.49 242.55 163.48 86.39 373.20 252.81 159.06 -0.83%
EPS 22.71 26.49 13.26 12.67 11.15 0.88 -16.91 -
DPS 12.00 0.00 5.00 0.00 10.00 0.00 5.00 -0.88%
NAPS 1.96 2.04 1.89 1.92 1.77 1.70 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 324,025
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 109.50 73.22 49.35 26.04 111.73 75.75 47.43 -0.84%
EPS 6.86 8.00 4.00 3.82 3.34 0.26 -5.04 -
DPS 3.62 0.00 1.51 0.00 2.99 0.00 1.49 -0.89%
NAPS 0.5921 0.6159 0.5706 0.5788 0.5299 0.5094 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.85 2.96 3.18 4.68 0.00 0.00 0.00 -
P/RPS 0.51 1.22 1.95 5.42 0.00 0.00 0.00 -100.00%
P/EPS 8.15 11.17 23.98 36.94 0.00 0.00 0.00 -100.00%
EY 12.28 8.95 4.17 2.71 0.00 0.00 0.00 -100.00%
DY 6.49 0.00 1.57 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.94 1.45 1.68 2.44 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 29/11/00 05/09/00 24/05/00 02/03/00 03/12/99 - -
Price 2.10 2.65 3.12 3.52 3.36 0.00 0.00 -
P/RPS 0.58 1.09 1.91 4.07 0.90 0.00 0.00 -100.00%
P/EPS 9.25 10.00 23.53 27.78 30.13 0.00 0.00 -100.00%
EY 10.81 10.00 4.25 3.60 3.32 0.00 0.00 -100.00%
DY 5.71 0.00 1.60 0.00 2.98 0.00 0.00 -100.00%
P/NAPS 1.07 1.30 1.65 1.83 1.90 0.00 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