[CMSB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.34%
YoY- 13.44%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 209,407 179,533 248,301 241,583 218,471 184,678 219,149 -2.98%
PBT 21,595 8,192 29,615 62,742 34,277 23,936 49,218 -42.28%
Tax -6,827 -6,583 15,721 -10,405 -9,312 -7,811 -13,874 -37.69%
NP 14,768 1,609 45,336 52,337 24,965 16,125 35,344 -44.13%
-
NP to SH 11,416 -1,779 37,103 29,847 20,257 8,563 21,977 -35.40%
-
Tax Rate 31.61% 80.36% -53.08% 16.58% 27.17% 32.63% 28.19% -
Total Cost 194,639 177,924 202,965 189,246 193,506 168,553 183,805 3.89%
-
Net Worth 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 1,244,928 988,629 16.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 16,475 - - - 16,477 -
Div Payout % - - 44.40% - - - 74.97% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 1,244,928 988,629 16.54%
NOSH 328,991 329,444 329,501 329,437 329,382 329,346 329,543 -0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.05% 0.90% 18.26% 21.66% 11.43% 8.73% 16.13% -
ROE 0.92% -0.14% 2.97% 2.47% 1.65% 0.69% 2.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.65 54.50 75.36 73.33 66.33 56.07 66.50 -2.88%
EPS 3.47 -0.54 11.26 9.06 6.15 2.60 6.67 -35.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.78 3.79 3.79 3.67 3.73 3.78 3.00 16.67%
Adjusted Per Share Value based on latest NOSH - 329,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.48 16.70 23.10 22.48 20.33 17.18 20.39 -3.00%
EPS 1.06 -0.17 3.45 2.78 1.88 0.80 2.04 -35.39%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.53 -
NAPS 1.157 1.1616 1.1618 1.1248 1.143 1.1582 0.9198 16.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.20 1.14 1.60 1.87 2.05 2.29 -
P/RPS 2.36 2.20 1.51 2.18 2.82 3.66 3.44 -22.23%
P/EPS 43.23 -222.22 10.12 17.66 30.41 78.85 34.34 16.60%
EY 2.31 -0.45 9.88 5.66 3.29 1.27 2.91 -14.27%
DY 0.00 0.00 4.39 0.00 0.00 0.00 2.18 -
P/NAPS 0.40 0.32 0.30 0.44 0.50 0.54 0.76 -34.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 21/05/08 27/02/08 -
Price 1.59 1.46 1.15 1.15 1.74 2.23 2.00 -
P/RPS 2.50 2.68 1.53 1.57 2.62 3.98 3.01 -11.65%
P/EPS 45.82 -270.37 10.21 12.69 28.29 85.77 29.99 32.68%
EY 2.18 -0.37 9.79 7.88 3.53 1.17 3.33 -24.62%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.50 -
P/NAPS 0.42 0.39 0.30 0.31 0.47 0.59 0.67 -26.77%

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