[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 641.71%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 177,633 874,600 612,138 388,940 179,533 893,033 644,732 -57.69%
PBT 21,349 98,526 65,308 29,787 8,192 150,570 120,955 -68.56%
Tax -6,609 -35,461 -24,830 -13,410 -6,583 -11,807 -27,528 -61.40%
NP 14,740 63,065 40,478 16,377 1,609 138,763 93,427 -70.83%
-
NP to SH 12,130 40,989 28,366 9,637 -1,779 95,770 58,667 -65.06%
-
Tax Rate 30.96% 35.99% 38.02% 45.02% 80.36% 7.84% 22.76% -
Total Cost 162,893 811,535 571,660 372,563 177,924 754,270 551,305 -55.67%
-
Net Worth 1,288,812 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 4.36%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 16,467 - - - 16,472 - -
Div Payout % - 40.18% - - - 17.20% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,288,812 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 4.36%
NOSH 329,619 329,347 329,454 328,907 329,444 329,442 329,404 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.30% 7.21% 6.61% 4.21% 0.90% 15.54% 14.49% -
ROE 0.94% 3.21% 2.24% 0.78% -0.14% 7.67% 4.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.89 265.56 185.80 118.25 54.50 271.07 195.73 -57.71%
EPS 3.68 12.44 8.61 2.93 -0.54 29.07 17.81 -65.08%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.91 3.88 3.84 3.78 3.79 3.79 3.67 4.31%
Adjusted Per Share Value based on latest NOSH - 328,991
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.53 81.37 56.95 36.19 16.70 83.08 59.98 -57.68%
EPS 1.13 3.81 2.64 0.90 -0.17 8.91 5.46 -65.04%
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
NAPS 1.1991 1.1889 1.177 1.1567 1.1616 1.1616 1.1247 4.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.68 1.48 1.48 1.50 1.20 1.14 1.60 -
P/RPS 4.97 0.56 0.80 1.27 2.20 0.42 0.82 232.79%
P/EPS 72.83 11.89 17.19 51.19 -222.22 3.92 8.98 304.18%
EY 1.37 8.41 5.82 1.95 -0.45 25.50 11.13 -75.28%
DY 0.00 3.38 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.69 0.38 0.39 0.40 0.32 0.30 0.44 35.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/06/10 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 -
Price 2.20 1.89 1.54 1.59 1.46 1.15 1.15 -
P/RPS 4.08 0.71 0.83 1.34 2.68 0.42 0.59 263.39%
P/EPS 59.78 15.19 17.89 54.27 -270.37 3.96 6.46 341.37%
EY 1.67 6.58 5.59 1.84 -0.37 25.28 15.49 -77.37%
DY 0.00 2.65 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.56 0.49 0.40 0.42 0.39 0.30 0.31 48.37%

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