[CMSB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -38.03%
YoY- -18.14%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,248,705 1,193,020 1,153,988 1,176,969 1,129,309 1,177,726 927,174 21.93%
PBT 138,904 80,614 119,519 179,429 224,708 222,692 217,385 -25.79%
Tax -31,759 -37,684 -74,616 -93,472 -105,706 -89,584 -86,250 -48.59%
NP 107,145 42,930 44,903 85,957 119,002 133,108 131,135 -12.59%
-
NP to SH 73,940 9,725 31,143 73,741 119,002 133,108 131,135 -31.72%
-
Tax Rate 22.86% 46.75% 62.43% 52.09% 47.04% 40.23% 39.68% -
Total Cost 1,141,560 1,150,090 1,109,085 1,091,012 1,010,307 1,044,618 796,039 27.13%
-
Net Worth 743,654 622,109 643,880 638,489 663,463 611,306 622,128 12.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 22,803 22,803 38,975 38,975 32,260 32,260 16,088 26.15%
Div Payout % 30.84% 234.48% 125.15% 52.85% 27.11% 24.24% 12.27% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 743,654 622,109 643,880 638,489 663,463 611,306 622,128 12.61%
NOSH 326,164 325,711 328,510 325,760 325,227 323,442 324,025 0.43%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.58% 3.60% 3.89% 7.30% 10.54% 11.30% 14.14% -
ROE 9.94% 1.56% 4.84% 11.55% 17.94% 21.77% 21.08% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 382.85 366.28 351.28 361.30 347.24 364.12 286.14 21.40%
EPS 22.67 2.99 9.48 22.64 36.59 41.15 40.47 -32.02%
DPS 7.00 7.00 12.00 12.00 10.00 10.00 4.97 25.62%
NAPS 2.28 1.91 1.96 1.96 2.04 1.89 1.92 12.12%
Adjusted Per Share Value based on latest NOSH - 325,760
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 116.17 110.99 107.36 109.50 105.07 109.57 86.26 21.93%
EPS 6.88 0.90 2.90 6.86 11.07 12.38 12.20 -31.71%
DPS 2.12 2.12 3.63 3.63 3.00 3.00 1.50 25.91%
NAPS 0.6919 0.5788 0.599 0.594 0.6173 0.5687 0.5788 12.62%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.96 2.24 2.12 1.85 2.96 3.18 4.68 -
P/RPS 0.51 0.61 0.60 0.51 0.85 0.87 1.64 -54.06%
P/EPS 8.65 75.02 22.36 8.17 8.09 7.73 11.56 -17.56%
EY 11.57 1.33 4.47 12.24 12.36 12.94 8.65 21.37%
DY 3.57 3.13 5.66 6.49 3.38 3.14 1.06 124.51%
P/NAPS 0.86 1.17 1.08 0.94 1.45 1.68 2.44 -50.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 29/08/01 22/05/01 28/02/01 29/11/00 05/09/00 - -
Price 2.20 2.80 2.32 2.10 2.65 3.12 0.00 -
P/RPS 0.57 0.76 0.66 0.58 0.76 0.86 0.00 -
P/EPS 9.70 93.78 24.47 9.28 7.24 7.58 0.00 -
EY 10.30 1.07 4.09 10.78 13.81 13.19 0.00 -
DY 3.18 2.50 5.17 5.71 3.77 3.21 0.00 -
P/NAPS 0.96 1.47 1.18 1.07 1.30 1.65 0.00 -

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