[CMSB] QoQ TTM 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- 16.0%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,394,509 1,363,760 1,312,315 1,242,771 1,248,705 1,193,020 1,153,988 13.43%
PBT 195,018 254,384 180,339 137,451 138,904 80,614 119,519 38.55%
Tax -139,711 -124,980 -55,757 -30,690 -31,759 -37,684 -74,616 51.85%
NP 55,307 129,404 124,582 106,761 107,145 42,930 44,903 14.88%
-
NP to SH 55,307 129,404 105,137 85,772 73,940 9,725 31,143 46.59%
-
Tax Rate 71.64% 49.13% 30.92% 22.33% 22.86% 46.75% 62.43% -
Total Cost 1,339,202 1,234,356 1,187,733 1,136,010 1,141,560 1,150,090 1,109,085 13.38%
-
Net Worth 803,250 767,583 768,428 732,800 743,654 622,109 643,880 15.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,000 16,000 16,000 16,000 22,803 22,803 38,975 -44.73%
Div Payout % 28.93% 12.36% 15.22% 18.65% 30.84% 234.48% 125.15% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 803,250 767,583 768,428 732,800 743,654 622,109 643,880 15.87%
NOSH 327,857 328,027 326,990 320,000 326,164 325,711 328,510 -0.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.97% 9.49% 9.49% 8.59% 8.58% 3.60% 3.89% -
ROE 6.89% 16.86% 13.68% 11.70% 9.94% 1.56% 4.84% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 425.34 415.75 401.33 388.37 382.85 366.28 351.28 13.58%
EPS 16.87 39.45 32.15 26.80 22.67 2.99 9.48 46.79%
DPS 4.88 4.88 4.89 5.00 7.00 7.00 12.00 -45.08%
NAPS 2.45 2.34 2.35 2.29 2.28 1.91 1.96 16.02%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 129.74 126.88 122.10 115.63 116.18 111.00 107.37 13.43%
EPS 5.15 12.04 9.78 7.98 6.88 0.90 2.90 46.59%
DPS 1.49 1.49 1.49 1.49 2.12 2.12 3.63 -44.73%
NAPS 0.7473 0.7142 0.7149 0.6818 0.6919 0.5788 0.5991 15.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.00 2.37 2.13 2.34 1.96 2.24 2.12 -
P/RPS 0.47 0.57 0.53 0.60 0.51 0.61 0.60 -15.01%
P/EPS 11.86 6.01 6.62 8.73 8.65 75.02 22.36 -34.44%
EY 8.43 16.65 15.10 11.45 11.57 1.33 4.47 52.58%
DY 2.44 2.06 2.30 2.14 3.57 3.13 5.66 -42.90%
P/NAPS 0.82 1.01 0.91 1.02 0.86 1.17 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 22/05/02 28/02/02 30/11/01 29/08/01 22/05/01 -
Price 1.85 2.40 2.45 2.01 2.20 2.80 2.32 -
P/RPS 0.43 0.58 0.61 0.52 0.57 0.76 0.66 -24.82%
P/EPS 10.97 6.08 7.62 7.50 9.70 93.78 24.47 -41.39%
EY 9.12 16.44 13.12 13.34 10.30 1.07 4.09 70.59%
DY 2.64 2.03 2.00 2.49 3.18 2.50 5.17 -36.08%
P/NAPS 0.76 1.03 1.04 0.88 0.96 1.47 1.18 -25.40%

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