[CMSB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 22.58%
YoY- 237.59%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,378,990 1,394,509 1,363,760 1,312,315 1,242,771 1,248,705 1,193,020 10.11%
PBT 168,057 195,018 254,384 180,339 137,451 138,904 80,614 62.97%
Tax -119,645 -139,711 -124,980 -55,757 -30,690 -31,759 -37,684 115.56%
NP 48,412 55,307 129,404 124,582 106,761 107,145 42,930 8.31%
-
NP to SH 48,412 55,307 129,404 105,137 85,772 73,940 9,725 190.69%
-
Tax Rate 71.19% 71.64% 49.13% 30.92% 22.33% 22.86% 46.75% -
Total Cost 1,330,578 1,339,202 1,234,356 1,187,733 1,136,010 1,141,560 1,150,090 10.17%
-
Net Worth 734,457 803,250 767,583 768,428 732,800 743,654 622,109 11.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,394 16,000 16,000 16,000 16,000 22,803 22,803 -19.69%
Div Payout % 33.86% 28.93% 12.36% 15.22% 18.65% 30.84% 234.48% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 734,457 803,250 767,583 768,428 732,800 743,654 622,109 11.66%
NOSH 327,882 327,857 328,027 326,990 320,000 326,164 325,711 0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.51% 3.97% 9.49% 9.49% 8.59% 8.58% 3.60% -
ROE 6.59% 6.89% 16.86% 13.68% 11.70% 9.94% 1.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 420.57 425.34 415.75 401.33 388.37 382.85 366.28 9.62%
EPS 14.77 16.87 39.45 32.15 26.80 22.67 2.99 189.20%
DPS 5.00 4.88 4.88 4.89 5.00 7.00 7.00 -20.04%
NAPS 2.24 2.45 2.34 2.35 2.29 2.28 1.91 11.17%
Adjusted Per Share Value based on latest NOSH - 326,990
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 128.34 129.78 126.92 122.13 115.66 116.21 111.03 10.11%
EPS 4.51 5.15 12.04 9.78 7.98 6.88 0.91 189.83%
DPS 1.53 1.49 1.49 1.49 1.49 2.12 2.12 -19.49%
NAPS 0.6835 0.7476 0.7144 0.7151 0.682 0.6921 0.579 11.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.74 2.00 2.37 2.13 2.34 1.96 2.24 -
P/RPS 0.41 0.47 0.57 0.53 0.60 0.51 0.61 -23.21%
P/EPS 11.78 11.86 6.01 6.62 8.73 8.65 75.02 -70.79%
EY 8.49 8.43 16.65 15.10 11.45 11.57 1.33 242.95%
DY 2.87 2.44 2.06 2.30 2.14 3.57 3.13 -5.60%
P/NAPS 0.78 0.82 1.01 0.91 1.02 0.86 1.17 -23.62%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 30/11/01 29/08/01 -
Price 1.73 1.85 2.40 2.45 2.01 2.20 2.80 -
P/RPS 0.41 0.43 0.58 0.61 0.52 0.57 0.76 -33.65%
P/EPS 11.72 10.97 6.08 7.62 7.50 9.70 93.78 -74.90%
EY 8.53 9.12 16.44 13.12 13.34 10.30 1.07 297.55%
DY 2.89 2.64 2.03 2.00 2.49 3.18 2.50 10.11%
P/NAPS 0.77 0.76 1.03 1.04 0.88 0.96 1.47 -34.94%

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