[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 63.24%
YoY- -75.33%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 612,138 388,940 179,533 893,033 644,732 403,149 184,678 122.14%
PBT 65,308 29,787 8,192 150,570 120,955 58,213 23,936 95.13%
Tax -24,830 -13,410 -6,583 -11,807 -27,528 -17,123 -7,811 116.04%
NP 40,478 16,377 1,609 138,763 93,427 41,090 16,125 84.60%
-
NP to SH 28,366 9,637 -1,779 95,770 58,667 28,820 8,563 122.05%
-
Tax Rate 38.02% 45.02% 80.36% 7.84% 22.76% 29.41% 32.63% -
Total Cost 571,660 372,563 177,924 754,270 551,305 362,059 168,553 125.56%
-
Net Worth 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 1,244,928 1.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 16,472 - - - -
Div Payout % - - - 17.20% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 1,244,928 1.07%
NOSH 329,454 328,907 329,444 329,442 329,404 329,371 329,346 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.61% 4.21% 0.90% 15.54% 14.49% 10.19% 8.73% -
ROE 2.24% 0.78% -0.14% 7.67% 4.85% 2.35% 0.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 185.80 118.25 54.50 271.07 195.73 122.40 56.07 122.10%
EPS 8.61 2.93 -0.54 29.07 17.81 8.75 2.60 122.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.84 3.78 3.79 3.79 3.67 3.73 3.78 1.05%
Adjusted Per Share Value based on latest NOSH - 329,501
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.95 36.19 16.70 83.08 59.98 37.51 17.18 122.15%
EPS 2.64 0.90 -0.17 8.91 5.46 2.68 0.80 121.49%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.177 1.1567 1.1616 1.1616 1.1247 1.143 1.1582 1.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.48 1.50 1.20 1.14 1.60 1.87 2.05 -
P/RPS 0.80 1.27 2.20 0.42 0.82 1.53 3.66 -63.68%
P/EPS 17.19 51.19 -222.22 3.92 8.98 21.37 78.85 -63.74%
EY 5.82 1.95 -0.45 25.50 11.13 4.68 1.27 175.64%
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.32 0.30 0.44 0.50 0.54 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 21/05/08 -
Price 1.54 1.59 1.46 1.15 1.15 1.74 2.23 -
P/RPS 0.83 1.34 2.68 0.42 0.59 1.42 3.98 -64.79%
P/EPS 17.89 54.27 -270.37 3.96 6.46 19.89 85.77 -64.79%
EY 5.59 1.84 -0.37 25.28 15.49 5.03 1.17 183.40%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.30 0.31 0.47 0.59 -22.80%

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