[CMSB] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -10.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 1,193,020 1,153,988 1,176,969 1,129,309 1,177,726 927,174 647,262 -0.61%
PBT 80,614 119,519 179,429 224,708 222,692 217,385 148,658 0.62%
Tax -37,684 -74,616 -93,472 -105,706 -89,584 -86,250 -58,577 0.44%
NP 42,930 44,903 85,957 119,002 133,108 131,135 90,081 0.75%
-
NP to SH 9,725 31,143 73,741 119,002 133,108 131,135 90,081 2.28%
-
Tax Rate 46.75% 62.43% 52.09% 47.04% 40.23% 39.68% 39.40% -
Total Cost 1,150,090 1,109,085 1,091,012 1,010,307 1,044,618 796,039 557,181 -0.73%
-
Net Worth 622,109 643,880 638,489 663,463 611,306 622,128 569,519 -0.08%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 22,803 38,975 38,975 32,260 32,260 16,088 16,088 -0.35%
Div Payout % 234.48% 125.15% 52.85% 27.11% 24.24% 12.27% 17.86% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 622,109 643,880 638,489 663,463 611,306 622,128 569,519 -0.08%
NOSH 325,711 328,510 325,760 325,227 323,442 324,025 321,762 -0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.60% 3.89% 7.30% 10.54% 11.30% 14.14% 13.92% -
ROE 1.56% 4.84% 11.55% 17.94% 21.77% 21.08% 15.82% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 366.28 351.28 361.30 347.24 364.12 286.14 201.16 -0.60%
EPS 2.99 9.48 22.64 36.59 41.15 40.47 28.00 2.29%
DPS 7.00 12.00 12.00 10.00 10.00 4.97 5.00 -0.34%
NAPS 1.91 1.96 1.96 2.04 1.89 1.92 1.77 -0.07%
Adjusted Per Share Value based on latest NOSH - 325,227
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 110.99 107.36 109.50 105.07 109.57 86.26 60.22 -0.61%
EPS 0.90 2.90 6.86 11.07 12.38 12.20 8.38 2.28%
DPS 2.12 3.63 3.63 3.00 3.00 1.50 1.50 -0.35%
NAPS 0.5788 0.599 0.594 0.6173 0.5687 0.5788 0.5299 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.24 2.12 1.85 2.96 3.18 4.68 0.00 -
P/RPS 0.61 0.60 0.51 0.85 0.87 1.64 0.00 -100.00%
P/EPS 75.02 22.36 8.17 8.09 7.73 11.56 0.00 -100.00%
EY 1.33 4.47 12.24 12.36 12.94 8.65 0.00 -100.00%
DY 3.13 5.66 6.49 3.38 3.14 1.06 0.00 -100.00%
P/NAPS 1.17 1.08 0.94 1.45 1.68 2.44 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 - - -
Price 2.80 2.32 2.10 2.65 3.12 0.00 0.00 -
P/RPS 0.76 0.66 0.58 0.76 0.86 0.00 0.00 -100.00%
P/EPS 93.78 24.47 9.28 7.24 7.58 0.00 0.00 -100.00%
EY 1.07 4.09 10.78 13.81 13.19 0.00 0.00 -100.00%
DY 2.50 5.17 5.71 3.77 3.21 0.00 0.00 -100.00%
P/NAPS 1.47 1.18 1.07 1.30 1.65 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