[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -97.79%
YoY- 65.5%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 893,033 644,732 403,149 184,678 2,552,466 2,333,317 2,080,385 -42.94%
PBT 150,570 120,955 58,213 23,936 887,441 845,308 769,090 -66.11%
Tax -11,807 -27,528 -17,123 -7,811 -101,857 -95,068 -59,749 -65.90%
NP 138,763 93,427 41,090 16,125 785,584 750,240 709,341 -66.13%
-
NP to SH 95,770 58,667 28,820 8,563 388,166 366,189 339,878 -56.85%
-
Tax Rate 7.84% 22.76% 29.41% 32.63% 11.48% 11.25% 7.77% -
Total Cost 754,270 551,305 362,059 168,553 1,766,882 1,583,077 1,371,044 -32.73%
-
Net Worth 1,248,585 1,208,915 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 2.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,472 - - - 16,472 - - -
Div Payout % 17.20% - - - 4.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,248,585 1,208,915 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 2.53%
NOSH 329,442 329,404 329,371 329,346 329,459 329,454 329,434 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.54% 14.49% 10.19% 8.73% 30.78% 32.15% 34.10% -
ROE 7.67% 4.85% 2.35% 0.69% 31.33% 30.12% 28.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.07 195.73 122.40 56.07 774.74 708.24 631.50 -42.95%
EPS 29.07 17.81 8.75 2.60 117.82 111.15 103.17 -56.85%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.79 3.67 3.73 3.78 3.76 3.69 3.65 2.52%
Adjusted Per Share Value based on latest NOSH - 329,346
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.08 59.98 37.51 17.18 237.47 217.08 193.55 -42.95%
EPS 8.91 5.46 2.68 0.80 36.11 34.07 31.62 -56.85%
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.1616 1.1247 1.143 1.1582 1.1525 1.131 1.1187 2.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.14 1.60 1.87 2.05 2.29 2.37 2.29 -
P/RPS 0.42 0.82 1.53 3.66 0.30 0.33 0.36 10.77%
P/EPS 3.92 8.98 21.37 78.85 1.94 2.13 2.22 45.83%
EY 25.50 11.13 4.68 1.27 51.45 46.90 45.05 -31.45%
DY 4.39 0.00 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 0.30 0.44 0.50 0.54 0.61 0.64 0.63 -38.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 -
Price 1.15 1.15 1.74 2.23 2.00 2.34 2.47 -
P/RPS 0.42 0.59 1.42 3.98 0.26 0.33 0.39 5.04%
P/EPS 3.96 6.46 19.89 85.77 1.70 2.11 2.39 39.80%
EY 25.28 15.49 5.03 1.17 58.91 47.50 41.77 -28.34%
DY 4.35 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.30 0.31 0.47 0.59 0.53 0.63 0.68 -41.90%

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