[CMSB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 265.95%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 257,963 226,367 284,045 232,460 249,338 177,633 262,462 -1.14%
PBT 44,321 43,066 50,185 30,638 16,624 21,349 33,218 21.26%
Tax -11,429 -8,602 -17,897 1,086 -5,676 -6,609 -10,631 4.95%
NP 32,892 34,464 32,288 31,724 10,948 14,740 22,587 28.56%
-
NP to SH 27,763 30,605 19,604 26,740 7,307 12,130 12,623 69.36%
-
Tax Rate 25.79% 19.97% 35.66% -3.54% 34.14% 30.96% 32.00% -
Total Cost 225,071 191,903 251,757 200,736 238,390 162,893 239,875 -4.16%
-
Net Worth 1,350,085 1,343,943 1,310,634 1,310,655 1,283,662 1,288,812 987,341 23.26%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 32,930 - - - 16,455 -
Div Payout % - - 167.98% - - - 130.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,350,085 1,343,943 1,310,634 1,310,655 1,283,662 1,288,812 987,341 23.26%
NOSH 329,289 329,397 329,305 329,310 329,144 329,619 329,113 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.75% 15.22% 11.37% 13.65% 4.39% 8.30% 8.61% -
ROE 2.06% 2.28% 1.50% 2.04% 0.57% 0.94% 1.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.34 68.72 86.26 70.59 75.75 53.89 79.75 -1.18%
EPS 8.43 9.29 5.95 8.12 2.22 3.68 3.83 69.45%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 4.10 4.08 3.98 3.98 3.90 3.91 3.00 23.22%
Adjusted Per Share Value based on latest NOSH - 329,310
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.00 21.06 26.43 21.63 23.20 16.53 24.42 -1.15%
EPS 2.58 2.85 1.82 2.49 0.68 1.13 1.17 69.66%
DPS 0.00 0.00 3.06 0.00 0.00 0.00 1.53 -
NAPS 1.2561 1.2504 1.2194 1.2194 1.1943 1.1991 0.9186 23.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.20 2.53 2.66 2.68 2.37 2.68 1.48 -
P/RPS 2.81 3.68 3.08 3.80 3.13 4.97 1.86 31.76%
P/EPS 26.09 27.23 44.68 33.00 106.76 72.83 38.59 -23.02%
EY 3.83 3.67 2.24 3.03 0.94 1.37 2.59 29.89%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.38 -
P/NAPS 0.54 0.62 0.67 0.67 0.61 0.69 0.49 6.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 03/06/10 24/02/10 -
Price 2.02 2.20 2.62 2.63 2.37 2.20 1.89 -
P/RPS 2.58 3.20 3.04 3.73 3.13 4.08 2.37 5.83%
P/EPS 23.96 23.68 44.01 32.39 106.76 59.78 49.28 -38.24%
EY 4.17 4.22 2.27 3.09 0.94 1.67 2.03 61.80%
DY 0.00 0.00 3.82 0.00 0.00 0.00 2.65 -
P/NAPS 0.49 0.54 0.66 0.66 0.61 0.56 0.63 -15.46%

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