[CMSB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.84%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 966,785 968,660 905,468 943,476 879,241 853,942 710,532 22.76%
PBT 186,796 174,774 172,264 118,796 91,481 75,946 85,396 68.42%
Tax -32,942 -40,062 -34,408 -29,096 -14,932 -24,570 -26,436 15.78%
NP 153,853 134,712 137,856 89,700 76,549 51,376 58,960 89.42%
-
NP to SH 128,677 116,736 122,420 65,781 61,569 38,874 48,520 91.48%
-
Tax Rate 17.64% 22.92% 19.97% 24.49% 16.32% 32.35% 30.96% -
Total Cost 812,932 833,948 767,612 853,776 802,692 802,566 651,572 15.87%
-
Net Worth 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 1,288,812 5.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 32,951 - - - -
Div Payout % - - - 50.09% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 1,288,812 5.17%
NOSH 329,454 329,531 329,397 329,512 329,365 329,440 329,619 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.91% 13.91% 15.22% 9.51% 8.71% 6.02% 8.30% -
ROE 9.26% 8.64% 9.11% 5.02% 4.70% 3.03% 3.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 293.45 293.95 274.89 286.32 266.95 259.21 215.56 22.80%
EPS 39.05 35.44 37.16 19.97 18.69 11.80 14.72 91.52%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.22 4.10 4.08 3.98 3.98 3.90 3.91 5.21%
Adjusted Per Share Value based on latest NOSH - 329,305
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.95 90.12 84.24 87.78 81.80 79.45 66.11 22.76%
EPS 11.97 10.86 11.39 6.12 5.73 3.62 4.51 91.58%
DPS 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
NAPS 1.2935 1.257 1.2504 1.2201 1.2196 1.1953 1.1991 5.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.95 2.20 2.53 2.66 2.68 2.37 2.68 -
P/RPS 0.66 0.75 0.92 0.93 1.00 0.91 1.24 -34.29%
P/EPS 4.99 6.21 6.81 13.32 14.34 20.08 18.21 -57.77%
EY 20.03 16.10 14.69 7.50 6.98 4.98 5.49 136.80%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.62 0.67 0.67 0.61 0.69 -23.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 03/06/10 -
Price 2.08 2.02 2.20 2.62 2.63 2.37 2.20 -
P/RPS 0.71 0.69 0.80 0.92 0.99 0.91 1.02 -21.44%
P/EPS 5.33 5.70 5.92 13.12 14.07 20.08 14.95 -49.68%
EY 18.78 17.54 16.89 7.62 7.11 4.98 6.69 98.87%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.54 0.66 0.66 0.61 0.56 -8.50%

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