[CMSB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -68.77%
YoY- -92.69%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,312,315 1,242,771 1,248,705 1,193,020 1,153,988 1,176,969 1,129,309 10.54%
PBT 180,339 137,451 138,904 80,614 119,519 179,429 224,708 -13.65%
Tax -55,757 -30,690 -31,759 -37,684 -74,616 -93,472 -105,706 -34.74%
NP 124,582 106,761 107,145 42,930 44,903 85,957 119,002 3.10%
-
NP to SH 105,137 85,772 73,940 9,725 31,143 73,741 119,002 -7.93%
-
Tax Rate 30.92% 22.33% 22.86% 46.75% 62.43% 52.09% 47.04% -
Total Cost 1,187,733 1,136,010 1,141,560 1,150,090 1,109,085 1,091,012 1,010,307 11.40%
-
Net Worth 768,428 732,800 743,654 622,109 643,880 638,489 663,463 10.29%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 16,000 16,000 22,803 22,803 38,975 38,975 32,260 -37.36%
Div Payout % 15.22% 18.65% 30.84% 234.48% 125.15% 52.85% 27.11% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 768,428 732,800 743,654 622,109 643,880 638,489 663,463 10.29%
NOSH 326,990 320,000 326,164 325,711 328,510 325,760 325,227 0.36%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 9.49% 8.59% 8.58% 3.60% 3.89% 7.30% 10.54% -
ROE 13.68% 11.70% 9.94% 1.56% 4.84% 11.55% 17.94% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 401.33 388.37 382.85 366.28 351.28 361.30 347.24 10.14%
EPS 32.15 26.80 22.67 2.99 9.48 22.64 36.59 -8.26%
DPS 4.89 5.00 7.00 7.00 12.00 12.00 10.00 -37.95%
NAPS 2.35 2.29 2.28 1.91 1.96 1.96 2.04 9.89%
Adjusted Per Share Value based on latest NOSH - 325,711
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 122.09 115.62 116.17 110.99 107.36 109.50 105.07 10.53%
EPS 9.78 7.98 6.88 0.90 2.90 6.86 11.07 -7.93%
DPS 1.49 1.49 2.12 2.12 3.63 3.63 3.00 -37.31%
NAPS 0.7149 0.6818 0.6919 0.5788 0.599 0.594 0.6173 10.29%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.13 2.34 1.96 2.24 2.12 1.85 2.96 -
P/RPS 0.53 0.60 0.51 0.61 0.60 0.51 0.85 -27.03%
P/EPS 6.62 8.73 8.65 75.02 22.36 8.17 8.09 -12.52%
EY 15.10 11.45 11.57 1.33 4.47 12.24 12.36 14.29%
DY 2.30 2.14 3.57 3.13 5.66 6.49 3.38 -22.65%
P/NAPS 0.91 1.02 0.86 1.17 1.08 0.94 1.45 -26.71%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/05/02 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 -
Price 2.45 2.01 2.20 2.80 2.32 2.10 2.65 -
P/RPS 0.61 0.52 0.57 0.76 0.66 0.58 0.76 -13.64%
P/EPS 7.62 7.50 9.70 93.78 24.47 9.28 7.24 3.47%
EY 13.12 13.34 10.30 1.07 4.09 10.78 13.81 -3.36%
DY 2.00 2.49 3.18 2.50 5.17 5.71 3.77 -34.49%
P/NAPS 1.04 0.88 0.96 1.47 1.18 1.07 1.30 -13.83%

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