[CMSB] QoQ 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- -61.04%
YoY- 65.5%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 248,301 241,583 218,471 184,678 219,149 252,932 654,327 -47.43%
PBT 29,615 62,742 34,277 23,936 49,218 49,218 830,544 -89.05%
Tax 15,721 -10,405 -9,312 -7,811 -13,874 -8,319 -5,589 -
NP 45,336 52,337 24,965 16,125 35,344 40,899 824,955 -85.41%
-
NP to SH 37,103 29,847 20,257 8,563 21,977 26,311 334,704 -76.76%
-
Tax Rate -53.08% 16.58% 27.17% 32.63% 28.19% 16.90% 0.67% -
Total Cost 202,965 189,246 193,506 168,553 183,805 212,033 -170,628 -
-
Net Worth 1,248,810 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 2.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,475 - - - 16,477 - - -
Div Payout % 44.40% - - - 74.97% - - -
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 1,248,810 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 2.54%
NOSH 329,501 329,437 329,382 329,346 329,543 329,299 329,433 0.01%
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 18.26% 21.66% 11.43% 8.73% 16.13% 16.17% 126.08% -
ROE 2.97% 2.47% 1.65% 0.69% 2.22% 2.17% 27.84% -
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 75.36 73.33 66.33 56.07 66.50 76.81 198.62 -47.43%
EPS 11.26 9.06 6.15 2.60 6.67 7.99 101.60 -76.77%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.79 3.67 3.73 3.78 3.00 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 23.10 22.48 20.33 17.18 20.39 23.53 60.88 -47.43%
EPS 3.45 2.78 1.88 0.80 2.04 2.45 31.14 -76.77%
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.1618 1.1248 1.143 1.1582 0.9198 1.1305 1.1187 2.54%
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 1.51 2.18 2.82 3.66 3.44 3.09 1.15 19.81%
P/EPS 10.12 17.66 30.41 78.85 34.34 29.66 2.25 171.23%
EY 9.88 5.66 3.29 1.27 2.91 3.37 44.37 -63.09%
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 0.76 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 1.53 1.57 2.62 3.98 3.01 3.05 1.24 14.96%
P/EPS 10.21 12.69 28.29 85.77 29.99 29.29 2.43 159.25%
EY 9.79 7.88 3.53 1.17 3.33 3.41 41.13 -61.42%
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 0.67 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