[CMSB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
03-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.37%
YoY- 781.84%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 943,476 879,241 853,942 710,532 874,600 816,184 777,880 13.69%
PBT 118,796 91,481 75,946 85,396 98,526 87,077 59,574 58.22%
Tax -29,096 -14,932 -24,570 -26,436 -35,461 -33,106 -26,820 5.56%
NP 89,700 76,549 51,376 58,960 63,065 53,970 32,754 95.38%
-
NP to SH 65,781 61,569 38,874 48,520 40,989 37,821 19,274 126.17%
-
Tax Rate 24.49% 16.32% 32.35% 30.96% 35.99% 38.02% 45.02% -
Total Cost 853,776 802,692 802,566 651,572 811,535 762,213 745,126 9.47%
-
Net Worth 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 3.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 32,951 - - - 16,467 - - -
Div Payout % 50.09% - - - 40.18% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 3.61%
NOSH 329,512 329,365 329,440 329,619 329,347 329,454 328,907 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.51% 8.71% 6.02% 8.30% 7.21% 6.61% 4.21% -
ROE 5.02% 4.70% 3.03% 3.76% 3.21% 2.99% 1.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 286.32 266.95 259.21 215.56 265.56 247.74 236.50 13.55%
EPS 19.97 18.69 11.80 14.72 12.44 11.48 5.86 125.95%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.98 3.98 3.90 3.91 3.88 3.84 3.78 3.48%
Adjusted Per Share Value based on latest NOSH - 329,619
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.78 81.80 79.45 66.11 81.37 75.93 72.37 13.69%
EPS 6.12 5.73 3.62 4.51 3.81 3.52 1.79 126.44%
DPS 3.07 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.2201 1.2196 1.1953 1.1991 1.1889 1.177 1.1567 3.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.66 2.68 2.37 2.68 1.48 1.48 1.50 -
P/RPS 0.93 1.00 0.91 1.24 0.56 0.60 0.63 29.55%
P/EPS 13.32 14.34 20.08 18.21 11.89 12.89 25.60 -35.23%
EY 7.50 6.98 4.98 5.49 8.41 7.76 3.91 54.19%
DY 3.76 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.67 0.67 0.61 0.69 0.38 0.39 0.40 40.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 03/06/10 24/02/10 25/11/09 26/08/09 -
Price 2.62 2.63 2.37 2.20 1.89 1.54 1.59 -
P/RPS 0.92 0.99 0.91 1.02 0.71 0.62 0.67 23.46%
P/EPS 13.12 14.07 20.08 14.95 15.19 13.41 27.13 -38.30%
EY 7.62 7.11 4.98 6.69 6.58 7.45 3.69 61.94%
DY 3.82 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.66 0.66 0.61 0.56 0.49 0.40 0.42 35.05%

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