[CMSB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -37.03%
YoY- -71.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,082,662 1,132,361 1,218,740 1,279,389 1,378,990 1,394,509 1,363,760 -14.22%
PBT 82,310 28,480 86,598 132,895 168,057 195,018 254,384 -52.77%
Tax -58,639 -28,854 -64,169 -102,408 -119,645 -139,711 -124,980 -39.53%
NP 23,671 -374 22,429 30,487 48,412 55,307 129,404 -67.67%
-
NP to SH 23,671 -374 22,429 30,487 48,412 55,307 129,404 -67.67%
-
Tax Rate 71.24% 101.31% 74.10% 77.06% 71.19% 71.64% 49.13% -
Total Cost 1,058,991 1,132,735 1,196,311 1,248,902 1,330,578 1,339,202 1,234,356 -9.68%
-
Net Worth 765,976 745,389 738,723 786,933 734,457 803,250 767,583 -0.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,437 16,394 16,394 16,394 16,394 16,000 16,000 1.80%
Div Payout % 69.44% 0.00% 73.09% 53.77% 33.86% 28.93% 12.36% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 765,976 745,389 738,723 786,933 734,457 803,250 767,583 -0.13%
NOSH 328,745 328,365 326,868 346,666 327,882 327,857 328,027 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.19% -0.03% 1.84% 2.38% 3.51% 3.97% 9.49% -
ROE 3.09% -0.05% 3.04% 3.87% 6.59% 6.89% 16.86% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 329.33 344.85 372.85 369.05 420.57 425.34 415.75 -14.35%
EPS 7.20 -0.11 6.86 8.79 14.77 16.87 39.45 -67.72%
DPS 5.00 4.99 5.02 4.73 5.00 4.88 4.88 1.62%
NAPS 2.33 2.27 2.26 2.27 2.24 2.45 2.34 -0.28%
Adjusted Per Share Value based on latest NOSH - 346,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 100.76 105.38 113.42 119.07 128.34 129.78 126.92 -14.22%
EPS 2.20 -0.03 2.09 2.84 4.51 5.15 12.04 -67.69%
DPS 1.53 1.53 1.53 1.53 1.53 1.49 1.49 1.77%
NAPS 0.7129 0.6937 0.6875 0.7324 0.6835 0.7476 0.7144 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.99 2.05 1.88 1.56 1.74 2.00 2.37 -
P/RPS 0.60 0.59 0.50 0.42 0.41 0.47 0.57 3.46%
P/EPS 27.64 -1,799.86 27.40 17.74 11.78 11.86 6.01 175.78%
EY 3.62 -0.06 3.65 5.64 8.49 8.43 16.65 -63.74%
DY 2.51 2.44 2.67 3.03 2.87 2.44 2.06 14.03%
P/NAPS 0.85 0.90 0.83 0.69 0.78 0.82 1.01 -10.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 30/05/03 28/02/03 27/11/02 28/08/02 -
Price 2.33 1.96 2.08 1.77 1.73 1.85 2.40 -
P/RPS 0.71 0.57 0.56 0.48 0.41 0.43 0.58 14.39%
P/EPS 32.36 -1,720.85 30.31 20.13 11.72 10.97 6.08 203.91%
EY 3.09 -0.06 3.30 4.97 8.53 9.12 16.44 -67.08%
DY 2.15 2.55 2.41 2.67 2.89 2.64 2.03 3.89%
P/NAPS 1.00 0.86 0.92 0.78 0.77 0.76 1.03 -1.94%

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