[CMSB] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -57.77%
YoY- -76.25%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,242,771 1,248,705 1,193,020 1,153,988 1,176,969 1,129,309 1,177,726 3.63%
PBT 137,451 138,904 80,614 119,519 179,429 224,708 222,692 -27.44%
Tax -30,690 -31,759 -37,684 -74,616 -93,472 -105,706 -89,584 -50.94%
NP 106,761 107,145 42,930 44,903 85,957 119,002 133,108 -13.63%
-
NP to SH 85,772 73,940 9,725 31,143 73,741 119,002 133,108 -25.33%
-
Tax Rate 22.33% 22.86% 46.75% 62.43% 52.09% 47.04% 40.23% -
Total Cost 1,136,010 1,141,560 1,150,090 1,109,085 1,091,012 1,010,307 1,044,618 5.73%
-
Net Worth 732,800 743,654 622,109 643,880 638,489 663,463 611,306 12.80%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 16,000 22,803 22,803 38,975 38,975 32,260 32,260 -37.26%
Div Payout % 18.65% 30.84% 234.48% 125.15% 52.85% 27.11% 24.24% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 732,800 743,654 622,109 643,880 638,489 663,463 611,306 12.80%
NOSH 320,000 326,164 325,711 328,510 325,760 325,227 323,442 -0.70%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 8.59% 8.58% 3.60% 3.89% 7.30% 10.54% 11.30% -
ROE 11.70% 9.94% 1.56% 4.84% 11.55% 17.94% 21.77% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 388.37 382.85 366.28 351.28 361.30 347.24 364.12 4.37%
EPS 26.80 22.67 2.99 9.48 22.64 36.59 41.15 -24.80%
DPS 5.00 7.00 7.00 12.00 12.00 10.00 10.00 -36.92%
NAPS 2.29 2.28 1.91 1.96 1.96 2.04 1.89 13.61%
Adjusted Per Share Value based on latest NOSH - 328,510
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 115.62 116.17 110.99 107.36 109.50 105.07 109.57 3.63%
EPS 7.98 6.88 0.90 2.90 6.86 11.07 12.38 -25.32%
DPS 1.49 2.12 2.12 3.63 3.63 3.00 3.00 -37.20%
NAPS 0.6818 0.6919 0.5788 0.599 0.594 0.6173 0.5687 12.81%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.34 1.96 2.24 2.12 1.85 2.96 3.18 -
P/RPS 0.60 0.51 0.61 0.60 0.51 0.85 0.87 -21.88%
P/EPS 8.73 8.65 75.02 22.36 8.17 8.09 7.73 8.42%
EY 11.45 11.57 1.33 4.47 12.24 12.36 12.94 -7.81%
DY 2.14 3.57 3.13 5.66 6.49 3.38 3.14 -22.50%
P/NAPS 1.02 0.86 1.17 1.08 0.94 1.45 1.68 -28.23%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 -
Price 2.01 2.20 2.80 2.32 2.10 2.65 3.12 -
P/RPS 0.52 0.57 0.76 0.66 0.58 0.76 0.86 -28.42%
P/EPS 7.50 9.70 93.78 24.47 9.28 7.24 7.58 -0.70%
EY 13.34 10.30 1.07 4.09 10.78 13.81 13.19 0.75%
DY 2.49 3.18 2.50 5.17 5.71 3.77 3.21 -15.53%
P/NAPS 0.88 0.96 1.47 1.18 1.07 1.30 1.65 -34.15%

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