[CMSB] QoQ 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- 24.31%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 223,198 209,407 179,533 248,301 241,583 218,471 184,678 13.44%
PBT 35,521 21,595 8,192 29,615 62,742 34,277 23,936 30.07%
Tax -11,420 -6,827 -6,583 15,721 -10,405 -9,312 -7,811 28.78%
NP 24,101 14,768 1,609 45,336 52,337 24,965 16,125 30.69%
-
NP to SH 18,729 11,416 -1,779 37,103 29,847 20,257 8,563 68.41%
-
Tax Rate 32.15% 31.61% 80.36% -53.08% 16.58% 27.17% 32.63% -
Total Cost 199,097 194,639 177,924 202,965 189,246 193,506 168,553 11.73%
-
Net Worth 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 1,244,928 1.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 16,475 - - - -
Div Payout % - - - 44.40% - - - -
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 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 1,244,928 1.13%
NOSH 329,735 328,991 329,444 329,501 329,437 329,382 329,346 0.07%
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 10.80% 7.05% 0.90% 18.26% 21.66% 11.43% 8.73% -
ROE 1.48% 0.92% -0.14% 2.97% 2.47% 1.65% 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 67.69 63.65 54.50 75.36 73.33 66.33 56.07 13.36%
EPS 5.68 3.47 -0.54 11.26 9.06 6.15 2.60 68.28%
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 20.77 19.48 16.70 23.10 22.48 20.33 17.18 13.47%
EPS 1.74 1.06 -0.17 3.45 2.78 1.88 0.80 67.79%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.178 1.157 1.1616 1.1618 1.1248 1.143 1.1582 1.13%
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 2.19 2.36 2.20 1.51 2.18 2.82 3.66 -28.96%
P/EPS 26.06 43.23 -222.22 10.12 17.66 30.41 78.85 -52.16%
EY 3.84 2.31 -0.45 9.88 5.66 3.29 1.27 108.95%
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 2.28 2.50 2.68 1.53 1.57 2.62 3.98 -31.00%
P/EPS 27.11 45.82 -270.37 10.21 12.69 28.29 85.77 -53.56%
EY 3.69 2.18 -0.37 9.79 7.88 3.53 1.17 114.91%
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