[CMSB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 370.85%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,045,086 968,660 853,942 777,880 806,298 4,160,770 5,719,912 -24.65%
PBT 240,020 174,774 75,946 59,574 116,426 1,538,180 576,100 -13.56%
Tax -56,694 -40,062 -24,570 -26,820 -34,246 -119,498 -258,110 -22.30%
NP 183,326 134,712 51,376 32,754 82,180 1,418,682 317,990 -8.76%
-
NP to SH 156,882 116,736 38,874 19,274 57,640 679,756 -7,614 -
-
Tax Rate 23.62% 22.92% 32.35% 45.02% 29.41% 7.77% 44.80% -
Total Cost 861,760 833,948 802,566 745,126 724,118 2,742,088 5,401,922 -26.33%
-
Net Worth 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 1,202,437 843,447 8.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,958 - - - - - - -
Div Payout % 21.01% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 1,202,437 843,447 8.25%
NOSH 329,584 329,531 329,440 328,907 329,371 329,434 328,189 0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.54% 13.91% 6.02% 4.21% 10.19% 34.10% 5.56% -
ROE 11.55% 8.64% 3.03% 1.55% 4.69% 56.53% -0.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 317.09 293.95 259.21 236.50 244.80 1,263.00 1,742.87 -24.70%
EPS 47.60 35.44 11.80 5.86 17.50 206.34 -2.32 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.10 3.90 3.78 3.73 3.65 2.57 8.17%
Adjusted Per Share Value based on latest NOSH - 328,991
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 97.23 90.12 79.45 72.37 75.02 387.10 532.16 -24.65%
EPS 14.60 10.86 3.62 1.79 5.36 63.24 -0.71 -
DPS 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2633 1.257 1.1953 1.1567 1.143 1.1187 0.7847 8.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.38 2.20 2.37 1.50 1.87 2.29 1.09 -
P/RPS 0.75 0.75 0.91 0.63 0.76 0.18 0.06 52.28%
P/EPS 5.00 6.21 20.08 25.60 10.69 1.11 -46.98 -
EY 20.00 16.10 4.98 3.91 9.36 90.10 -2.13 -
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.61 0.40 0.50 0.63 0.42 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 3.28 2.02 2.37 1.59 1.74 2.47 0.99 -
P/RPS 1.03 0.69 0.91 0.67 0.71 0.20 0.06 60.54%
P/EPS 6.89 5.70 20.08 27.13 9.94 1.20 -42.67 -
EY 14.51 17.54 4.98 3.69 10.06 83.54 -2.34 -
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.49 0.61 0.42 0.47 0.68 0.39 12.70%

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