[CMSB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 37.38%
YoY- 42.63%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 292,201 230,342 287,520 240,759 257,963 226,367 284,045 1.90%
PBT 70,113 49,897 38,457 52,710 44,321 43,066 50,185 24.99%
Tax -14,851 -13,496 -9,526 -4,676 -11,429 -8,602 -17,897 -11.70%
NP 55,262 36,401 28,931 48,034 32,892 34,464 32,288 43.13%
-
NP to SH 47,096 31,345 23,354 38,140 27,763 30,605 19,604 79.46%
-
Tax Rate 21.18% 27.05% 24.77% 8.87% 25.79% 19.97% 35.66% -
Total Cost 236,939 193,941 258,589 192,725 225,071 191,903 251,757 -3.96%
-
Net Worth 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 1,343,943 1,310,634 2.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 16,478 - 49,436 - - - 32,930 -36.99%
Div Payout % 34.99% - 211.68% - - - 167.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 1,343,943 1,310,634 2.38%
NOSH 329,573 329,600 329,579 329,335 329,289 329,397 329,305 0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.91% 15.80% 10.06% 19.95% 12.75% 15.22% 11.37% -
ROE 3.47% 2.33% 1.65% 2.74% 2.06% 2.28% 1.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.66 69.89 87.24 73.10 78.34 68.72 86.26 1.84%
EPS 14.29 9.51 7.09 11.58 8.43 9.29 5.95 79.43%
DPS 5.00 0.00 15.00 0.00 0.00 0.00 10.00 -37.03%
NAPS 4.12 4.09 4.29 4.22 4.10 4.08 3.98 2.33%
Adjusted Per Share Value based on latest NOSH - 329,335
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.19 21.43 26.75 22.40 24.00 21.06 26.43 1.90%
EPS 4.38 2.92 2.17 3.55 2.58 2.85 1.82 79.68%
DPS 1.53 0.00 4.60 0.00 0.00 0.00 3.06 -37.03%
NAPS 1.2633 1.2542 1.3154 1.293 1.2561 1.2504 1.2194 2.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.38 2.38 2.09 1.95 2.20 2.53 2.66 -
P/RPS 2.68 3.41 2.40 2.67 2.81 3.68 3.08 -8.86%
P/EPS 16.66 25.03 29.49 16.84 26.09 27.23 44.68 -48.22%
EY 6.00 4.00 3.39 5.94 3.83 3.67 2.24 92.98%
DY 2.10 0.00 7.18 0.00 0.00 0.00 3.76 -32.20%
P/NAPS 0.58 0.58 0.49 0.46 0.54 0.62 0.67 -9.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 25/11/11 26/08/11 26/05/11 25/02/11 -
Price 3.28 2.49 2.51 2.08 2.02 2.20 2.62 -
P/RPS 3.70 3.56 2.88 2.85 2.58 3.20 3.04 14.00%
P/EPS 22.95 26.18 35.42 17.96 23.96 23.68 44.01 -35.23%
EY 4.36 3.82 2.82 5.57 4.17 4.22 2.27 54.57%
DY 1.52 0.00 5.98 0.00 0.00 0.00 3.82 -45.93%
P/NAPS 0.80 0.61 0.59 0.49 0.49 0.54 0.66 13.69%

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