[CMSB] YoY TTM Result on 30-Jun-2000 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
05-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 1.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,218,740 1,363,760 1,193,020 1,177,726 1.14%
PBT 86,598 254,384 80,614 222,692 -27.00%
Tax -64,169 -124,980 -37,684 -89,584 -10.52%
NP 22,429 129,404 42,930 133,108 -44.76%
-
NP to SH 22,429 129,404 9,725 133,108 -44.76%
-
Tax Rate 74.10% 49.13% 46.75% 40.23% -
Total Cost 1,196,311 1,234,356 1,150,090 1,044,618 4.62%
-
Net Worth 738,723 767,583 622,109 611,306 6.51%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,394 16,000 22,803 32,260 -20.19%
Div Payout % 73.09% 12.36% 234.48% 24.24% -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 738,723 767,583 622,109 611,306 6.51%
NOSH 326,868 328,027 325,711 323,442 0.35%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.84% 9.49% 3.60% 11.30% -
ROE 3.04% 16.86% 1.56% 21.77% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 372.85 415.75 366.28 364.12 0.79%
EPS 6.86 39.45 2.99 41.15 -44.96%
DPS 5.02 4.88 7.00 10.00 -20.52%
NAPS 2.26 2.34 1.91 1.89 6.14%
Adjusted Per Share Value based on latest NOSH - 323,442
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 113.39 126.88 110.99 109.57 1.14%
EPS 2.09 12.04 0.90 12.38 -44.73%
DPS 1.53 1.49 2.12 3.00 -20.10%
NAPS 0.6873 0.7141 0.5788 0.5687 6.51%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.88 2.37 2.24 3.18 -
P/RPS 0.50 0.57 0.61 0.87 -16.85%
P/EPS 27.40 6.01 75.02 7.73 52.47%
EY 3.65 16.65 1.33 12.94 -34.41%
DY 2.67 2.06 3.13 3.14 -5.26%
P/NAPS 0.83 1.01 1.17 1.68 -20.94%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/03 28/08/02 29/08/01 05/09/00 -
Price 2.08 2.40 2.80 3.12 -
P/RPS 0.56 0.58 0.76 0.86 -13.32%
P/EPS 30.31 6.08 93.78 7.58 58.72%
EY 3.30 16.44 1.07 13.19 -36.98%
DY 2.41 2.03 2.50 3.21 -9.11%
P/NAPS 0.92 1.03 1.47 1.65 -17.69%

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