[CMSB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -104.79%
YoY- -120.78%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 262,462 223,198 209,407 179,533 248,301 241,583 218,471 12.97%
PBT 33,218 35,521 21,595 8,192 29,615 62,742 34,277 -2.06%
Tax -10,631 -11,420 -6,827 -6,583 15,721 -10,405 -9,312 9.20%
NP 22,587 24,101 14,768 1,609 45,336 52,337 24,965 -6.43%
-
NP to SH 12,623 18,729 11,416 -1,779 37,103 29,847 20,257 -26.98%
-
Tax Rate 32.00% 32.15% 31.61% 80.36% -53.08% 16.58% 27.17% -
Total Cost 239,875 199,097 194,639 177,924 202,965 189,246 193,506 15.35%
-
Net Worth 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 -13.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,455 - - - 16,475 - - -
Div Payout % 130.36% - - - 44.40% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 -13.52%
NOSH 329,113 329,735 328,991 329,444 329,501 329,437 329,382 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.61% 10.80% 7.05% 0.90% 18.26% 21.66% 11.43% -
ROE 1.28% 1.48% 0.92% -0.14% 2.97% 2.47% 1.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 79.75 67.69 63.65 54.50 75.36 73.33 66.33 13.03%
EPS 3.83 5.68 3.47 -0.54 11.26 9.06 6.15 -27.01%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.00 3.84 3.78 3.79 3.79 3.67 3.73 -13.48%
Adjusted Per Share Value based on latest NOSH - 329,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.42 20.77 19.48 16.70 23.10 22.48 20.33 12.96%
EPS 1.17 1.74 1.06 -0.17 3.45 2.78 1.88 -27.04%
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.9186 1.178 1.157 1.1616 1.1618 1.1248 1.143 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.48 1.48 1.50 1.20 1.14 1.60 1.87 -
P/RPS 1.86 2.19 2.36 2.20 1.51 2.18 2.82 -24.17%
P/EPS 38.59 26.06 43.23 -222.22 10.12 17.66 30.41 17.16%
EY 2.59 3.84 2.31 -0.45 9.88 5.66 3.29 -14.70%
DY 3.38 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.49 0.39 0.40 0.32 0.30 0.44 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.89 1.54 1.59 1.46 1.15 1.15 1.74 -
P/RPS 2.37 2.28 2.50 2.68 1.53 1.57 2.62 -6.44%
P/EPS 49.28 27.11 45.82 -270.37 10.21 12.69 28.29 44.62%
EY 2.03 3.69 2.18 -0.37 9.79 7.88 3.53 -30.77%
DY 2.65 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.63 0.40 0.42 0.39 0.30 0.31 0.47 21.50%

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