[CMSB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.38%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,312,121 1,081,102 966,785 879,241 816,184 859,642 3,111,089 -13.39%
PBT 248,202 219,377 186,796 91,481 87,077 161,273 1,127,077 -22.27%
Tax -66,262 -57,764 -32,942 -14,932 -33,106 -36,704 -126,757 -10.23%
NP 181,940 161,613 153,853 76,549 53,970 124,569 1,000,320 -24.70%
-
NP to SH 146,310 134,110 128,677 61,569 37,821 78,222 488,252 -18.18%
-
Tax Rate 26.70% 26.33% 17.64% 16.32% 38.02% 22.76% 11.25% -
Total Cost 1,130,181 919,489 812,932 802,692 762,213 735,073 2,110,769 -9.87%
-
Net Worth 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 4.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 22,087 21,630 - - - - - -
Div Payout % 15.10% 16.13% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 4.20%
NOSH 331,319 324,461 329,454 329,365 329,454 329,404 329,454 0.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.87% 14.95% 15.91% 8.71% 6.61% 14.49% 32.15% -
ROE 9.40% 9.27% 9.26% 4.70% 2.99% 6.47% 40.16% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 396.03 333.20 293.45 266.95 247.74 260.97 944.31 -13.47%
EPS 44.16 41.33 39.05 18.69 11.48 23.75 148.20 -18.25%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.70 4.46 4.22 3.98 3.84 3.67 3.69 4.11%
Adjusted Per Share Value based on latest NOSH - 329,310
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.07 100.58 89.95 81.80 75.93 79.98 289.44 -13.39%
EPS 13.61 12.48 11.97 5.73 3.52 7.28 45.43 -18.18%
DPS 2.05 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4488 1.3463 1.2935 1.2196 1.177 1.1247 1.131 4.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.08 3.30 1.95 2.68 1.48 1.60 2.37 -
P/RPS 1.28 0.99 0.66 1.00 0.60 0.61 0.25 31.25%
P/EPS 11.50 7.98 4.99 14.34 12.89 6.74 1.60 38.87%
EY 8.69 12.53 20.03 6.98 7.76 14.84 62.53 -28.00%
DY 1.31 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 0.46 0.67 0.39 0.44 0.64 9.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 27/11/07 -
Price 5.90 3.10 2.08 2.63 1.54 1.15 2.34 -
P/RPS 1.49 0.93 0.71 0.99 0.62 0.44 0.25 34.61%
P/EPS 13.36 7.50 5.33 14.07 13.41 4.84 1.58 42.68%
EY 7.48 13.33 18.78 7.11 7.45 20.65 63.33 -29.93%
DY 1.13 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.70 0.49 0.66 0.40 0.31 0.63 12.23%

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