[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 194.34%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 426,971 177,633 874,600 612,138 388,940 179,533 893,033 -38.93%
PBT 37,973 21,349 98,526 65,308 29,787 8,192 150,570 -60.18%
Tax -12,285 -6,609 -35,461 -24,830 -13,410 -6,583 -11,807 2.68%
NP 25,688 14,740 63,065 40,478 16,377 1,609 138,763 -67.61%
-
NP to SH 19,437 12,130 40,989 28,366 9,637 -1,779 95,770 -65.56%
-
Tax Rate 32.35% 30.96% 35.99% 38.02% 45.02% 80.36% 7.84% -
Total Cost 401,283 162,893 811,535 571,660 372,563 177,924 754,270 -34.41%
-
Net Worth 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 16,467 - - - 16,472 -
Div Payout % - - 40.18% - - - 17.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 1,248,594 1,248,585 1.93%
NOSH 329,440 329,619 329,347 329,454 328,907 329,444 329,442 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.02% 8.30% 7.21% 6.61% 4.21% 0.90% 15.54% -
ROE 1.51% 0.94% 3.21% 2.24% 0.78% -0.14% 7.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.60 53.89 265.56 185.80 118.25 54.50 271.07 -38.93%
EPS 5.90 3.68 12.44 8.61 2.93 -0.54 29.07 -65.56%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.90 3.91 3.88 3.84 3.78 3.79 3.79 1.93%
Adjusted Per Share Value based on latest NOSH - 329,735
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.72 16.53 81.37 56.95 36.19 16.70 83.08 -38.94%
EPS 1.81 1.13 3.81 2.64 0.90 -0.17 8.91 -65.54%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.1953 1.1991 1.1889 1.177 1.1567 1.1616 1.1616 1.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.37 2.68 1.48 1.48 1.50 1.20 1.14 -
P/RPS 1.83 4.97 0.56 0.80 1.27 2.20 0.42 167.48%
P/EPS 40.17 72.83 11.89 17.19 51.19 -222.22 3.92 373.79%
EY 2.49 1.37 8.41 5.82 1.95 -0.45 25.50 -78.88%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.39 -
P/NAPS 0.61 0.69 0.38 0.39 0.40 0.32 0.30 60.70%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 03/06/10 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 -
Price 2.37 2.20 1.89 1.54 1.59 1.46 1.15 -
P/RPS 1.83 4.08 0.71 0.83 1.34 2.68 0.42 167.48%
P/EPS 40.17 59.78 15.19 17.89 54.27 -270.37 3.96 370.59%
EY 2.49 1.67 6.58 5.59 1.84 -0.37 25.28 -78.76%
DY 0.00 0.00 2.65 0.00 0.00 0.00 4.35 -
P/NAPS 0.61 0.56 0.49 0.40 0.42 0.39 0.30 60.70%

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