[CMSB] QoQ TTM 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- 0.87%
YoY- 3724.9%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 893,033 863,881 875,230 1,311,086 2,552,465 4,011,192 5,389,318 -69.66%
PBT 150,570 170,173 156,649 952,916 894,526 959,989 1,025,846 -72.01%
Tax -11,807 -41,402 -39,316 -35,593 -108,942 -161,955 -219,986 -85.64%
NP 138,763 128,771 117,333 917,323 785,584 798,034 805,860 -68.88%
-
NP to SH 95,770 80,644 77,108 391,555 388,166 379,849 350,549 -57.73%
-
Tax Rate 7.84% 24.33% 25.10% 3.74% 12.18% 16.87% 21.44% -
Total Cost 754,270 735,110 757,897 393,763 1,766,881 3,213,158 4,583,458 -69.80%
-
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 16,477 16,477 16,477 16,466 16,466 0.03%
Div Payout % 17.20% 20.43% 21.37% 4.21% 4.24% 4.33% 4.70% -
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 15.54% 14.91% 13.41% 69.97% 30.78% 19.90% 14.95% -
ROE 7.67% 6.67% 6.28% 31.45% 39.26% 31.26% 29.15% -
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 271.03 262.23 265.72 398.09 774.55 1,218.10 1,635.94 -69.67%
EPS 29.07 24.48 23.41 118.89 117.79 115.35 106.41 -57.73%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 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 83.08 80.37 81.43 121.98 237.47 373.19 501.40 -69.66%
EPS 8.91 7.50 7.17 36.43 36.11 35.34 32.61 -57.72%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 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 0.42 0.61 0.70 0.51 0.30 0.19 0.14 107.31%
P/EPS 3.92 6.54 7.99 1.72 1.94 2.05 2.15 48.97%
EY 25.50 15.30 12.52 57.99 51.44 48.67 46.47 -32.85%
DY 4.39 3.13 2.67 2.44 2.18 2.11 2.18 59.12%
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 0.42 0.44 0.65 0.56 0.26 0.19 0.15 98.03%
P/EPS 3.96 4.70 7.43 1.88 1.70 2.03 2.32 42.59%
EY 25.27 21.29 13.45 53.31 58.89 49.30 43.08 -29.81%
DY 4.35 4.35 2.87 2.24 2.50 2.14 2.02 66.37%
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