[CMSB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 23.08%
YoY- 1230.63%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,998,828 1,053,872 1,218,740 1,363,760 1,193,020 1,177,726 20.54%
PBT 257,736 140,705 86,598 254,384 80,614 222,692 2.96%
Tax -183,709 -102,195 -64,169 -124,980 -37,684 -89,584 15.43%
NP 74,027 38,510 22,429 129,404 42,930 133,108 -11.06%
-
NP to SH 2,858 38,510 22,429 129,404 9,725 133,108 -53.59%
-
Tax Rate 71.28% 72.63% 74.10% 49.13% 46.75% 40.23% -
Total Cost 2,924,801 1,015,362 1,196,311 1,234,356 1,150,090 1,044,618 22.85%
-
Net Worth 747,930 772,448 738,723 767,583 622,109 611,306 4.11%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,469 16,437 16,394 16,000 22,803 32,260 -12.57%
Div Payout % 576.27% 42.68% 73.09% 12.36% 234.48% 24.24% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 747,930 772,448 738,723 767,583 622,109 611,306 4.11%
NOSH 329,484 330,106 326,868 328,027 325,711 323,442 0.37%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.47% 3.65% 1.84% 9.49% 3.60% 11.30% -
ROE 0.38% 4.99% 3.04% 16.86% 1.56% 21.77% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 910.16 319.25 372.85 415.75 366.28 364.12 20.09%
EPS 0.87 11.67 6.86 39.45 2.99 41.15 -53.73%
DPS 5.00 5.00 5.02 4.88 7.00 10.00 -12.93%
NAPS 2.27 2.34 2.26 2.34 1.91 1.89 3.72%
Adjusted Per Share Value based on latest NOSH - 328,027
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 279.00 98.05 113.39 126.88 110.99 109.57 20.54%
EPS 0.27 3.58 2.09 12.04 0.90 12.38 -53.45%
DPS 1.53 1.53 1.53 1.49 2.12 3.00 -12.59%
NAPS 0.6958 0.7187 0.6873 0.7141 0.5788 0.5687 4.11%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.22 1.52 1.88 2.37 2.24 3.18 -
P/RPS 0.13 0.48 0.50 0.57 0.61 0.87 -31.61%
P/EPS 140.65 13.03 27.40 6.01 75.02 7.73 78.58%
EY 0.71 7.67 3.65 16.65 1.33 12.94 -44.02%
DY 4.10 3.29 2.67 2.06 3.13 3.14 5.47%
P/NAPS 0.54 0.65 0.83 1.01 1.17 1.68 -20.29%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 27/08/04 28/08/03 28/08/02 29/08/01 05/09/00 -
Price 1.10 1.61 2.08 2.40 2.80 3.12 -
P/RPS 0.12 0.50 0.56 0.58 0.76 0.86 -32.54%
P/EPS 126.81 13.80 30.31 6.08 93.78 7.58 75.61%
EY 0.79 7.25 3.30 16.44 1.07 13.19 -43.03%
DY 4.55 3.11 2.41 2.03 2.50 3.21 7.22%
P/NAPS 0.48 0.69 0.92 1.03 1.47 1.65 -21.87%

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