[CMSB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -57.26%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,218,740 1,279,389 1,378,990 1,394,509 1,363,760 1,312,315 1,242,771 -1.29%
PBT 86,598 132,895 168,057 195,018 254,384 180,339 137,451 -26.57%
Tax -64,169 -102,408 -119,645 -139,711 -124,980 -55,757 -30,690 63.73%
NP 22,429 30,487 48,412 55,307 129,404 124,582 106,761 -64.76%
-
NP to SH 22,429 30,487 48,412 55,307 129,404 105,137 85,772 -59.20%
-
Tax Rate 74.10% 77.06% 71.19% 71.64% 49.13% 30.92% 22.33% -
Total Cost 1,196,311 1,248,902 1,330,578 1,339,202 1,234,356 1,187,733 1,136,010 3.51%
-
Net Worth 738,723 786,933 734,457 803,250 767,583 768,428 732,800 0.53%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,394 16,394 16,394 16,000 16,000 16,000 16,000 1.63%
Div Payout % 73.09% 53.77% 33.86% 28.93% 12.36% 15.22% 18.65% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 738,723 786,933 734,457 803,250 767,583 768,428 732,800 0.53%
NOSH 326,868 346,666 327,882 327,857 328,027 326,990 320,000 1.42%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.84% 2.38% 3.51% 3.97% 9.49% 9.49% 8.59% -
ROE 3.04% 3.87% 6.59% 6.89% 16.86% 13.68% 11.70% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 372.85 369.05 420.57 425.34 415.75 401.33 388.37 -2.68%
EPS 6.86 8.79 14.77 16.87 39.45 32.15 26.80 -59.78%
DPS 5.02 4.73 5.00 4.88 4.88 4.89 5.00 0.26%
NAPS 2.26 2.27 2.24 2.45 2.34 2.35 2.29 -0.87%
Adjusted Per Share Value based on latest NOSH - 327,857
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.39 119.03 128.30 129.74 126.88 122.09 115.62 -1.29%
EPS 2.09 2.84 4.50 5.15 12.04 9.78 7.98 -59.16%
DPS 1.53 1.53 1.53 1.49 1.49 1.49 1.49 1.78%
NAPS 0.6873 0.7321 0.6833 0.7473 0.7141 0.7149 0.6818 0.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.88 1.56 1.74 2.00 2.37 2.13 2.34 -
P/RPS 0.50 0.42 0.41 0.47 0.57 0.53 0.60 -11.47%
P/EPS 27.40 17.74 11.78 11.86 6.01 6.62 8.73 114.81%
EY 3.65 5.64 8.49 8.43 16.65 15.10 11.45 -53.43%
DY 2.67 3.03 2.87 2.44 2.06 2.30 2.14 15.94%
P/NAPS 0.83 0.69 0.78 0.82 1.01 0.91 1.02 -12.87%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 -
Price 2.08 1.77 1.73 1.85 2.40 2.45 2.01 -
P/RPS 0.56 0.48 0.41 0.43 0.58 0.61 0.52 5.07%
P/EPS 30.31 20.13 11.72 10.97 6.08 7.62 7.50 154.36%
EY 3.30 4.97 8.53 9.12 16.44 13.12 13.34 -60.69%
DY 2.41 2.67 2.89 2.64 2.03 2.00 2.49 -2.15%
P/NAPS 0.92 0.78 0.77 0.76 1.03 1.04 0.88 3.01%

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