[CMSB] YoY Quarter Result on 31-Dec-2001 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -100.36%
YoY- 96.86%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 245,145 318,765 368,464 383,983 389,917 342,257 0.35%
PBT 42,849 40,654 -13,176 13,785 15,238 60,517 0.36%
Tax -21,043 -23,888 5,897 -13,785 -15,238 -27,472 0.28%
NP 21,806 16,766 -7,279 0 0 33,045 0.43%
-
NP to SH 21,806 16,766 -7,279 -384 -12,216 33,045 0.43%
-
Tax Rate 49.11% 58.76% - 100.00% 100.00% 45.40% -
Total Cost 223,339 301,999 375,743 383,983 389,917 309,212 0.34%
-
Net Worth 797,137 765,976 734,457 732,800 638,489 569,519 -0.35%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,469 16,437 16,394 16,000 22,803 16,088 -0.02%
Div Payout % 75.53% 98.04% 0.00% 0.00% 0.00% 48.69% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 797,137 765,976 734,457 732,800 638,489 569,519 -0.35%
NOSH 329,395 328,745 327,882 320,000 325,760 321,762 -0.02%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.90% 5.26% -1.98% 0.00% 0.00% 9.66% -
ROE 2.74% 2.19% -0.99% -0.05% -1.91% 5.80% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 74.42 96.96 112.38 119.99 119.69 106.37 0.37%
EPS 6.62 5.10 -2.22 -0.12 -3.75 10.27 0.46%
DPS 5.00 5.00 5.00 5.00 7.00 5.00 0.00%
NAPS 2.42 2.33 2.24 2.29 1.96 1.77 -0.32%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.81 29.66 34.28 35.72 36.28 31.84 0.35%
EPS 2.03 1.56 -0.68 -0.04 -1.14 3.07 0.43%
DPS 1.53 1.53 1.53 1.49 2.12 1.50 -0.02%
NAPS 0.7416 0.7126 0.6833 0.6818 0.594 0.5299 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.50 1.99 1.74 2.34 1.85 0.00 -
P/RPS 2.02 2.05 1.55 1.95 1.55 0.00 -100.00%
P/EPS 22.66 39.02 -78.38 -1,950.00 -49.33 0.00 -100.00%
EY 4.41 2.56 -1.28 -0.05 -2.03 0.00 -100.00%
DY 3.33 2.51 2.87 2.14 3.78 0.00 -100.00%
P/NAPS 0.62 0.85 0.78 1.02 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 02/03/00 -
Price 1.45 2.33 1.73 2.01 2.10 3.36 -
P/RPS 1.95 2.40 1.54 1.68 1.75 3.16 0.50%
P/EPS 21.90 45.69 -77.93 -1,675.00 -56.00 32.72 0.42%
EY 4.57 2.19 -1.28 -0.06 -1.79 3.06 -0.42%
DY 3.45 2.15 2.89 2.49 3.33 1.49 -0.87%
P/NAPS 0.60 1.00 0.77 0.88 1.07 1.90 1.21%

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