[CMSB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 175.75%
YoY- 105.82%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 874,600 893,033 2,552,466 6,168,890 5,284,541 1,020,344 1,082,662 -3.49%
PBT 98,526 150,570 887,441 517,806 340,354 130,955 82,310 3.03%
Tax -35,461 -11,807 -101,857 -262,292 -157,644 -102,206 -58,640 -8.03%
NP 63,065 138,763 785,584 255,514 182,710 28,749 23,670 17.72%
-
NP to SH 40,989 95,770 388,166 6,864 -117,987 28,749 23,670 9.57%
-
Tax Rate 35.99% 7.84% 11.48% 50.65% 46.32% 78.05% 71.24% -
Total Cost 811,535 754,270 1,766,882 5,913,376 5,101,831 991,595 1,058,992 -4.33%
-
Net Worth 1,277,866 1,248,585 1,238,766 848,262 853,330 796,936 764,925 8.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,467 16,472 16,472 16,439 16,473 16,465 16,414 0.05%
Div Payout % 40.18% 17.20% 4.24% 239.50% 0.00% 57.27% 69.35% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,277,866 1,248,585 1,238,766 848,262 853,330 796,936 764,925 8.92%
NOSH 329,347 329,442 329,459 328,783 329,471 329,312 328,294 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.21% 15.54% 30.78% 4.14% 3.46% 2.82% 2.19% -
ROE 3.21% 7.67% 31.33% 0.81% -13.83% 3.61% 3.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 265.56 271.07 774.74 1,876.28 1,603.95 309.84 329.78 -3.54%
EPS 12.44 29.07 117.82 2.08 -35.81 8.73 7.21 9.50%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.88 3.79 3.76 2.58 2.59 2.42 2.33 8.86%
Adjusted Per Share Value based on latest NOSH - 329,322
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.37 83.08 237.47 573.93 491.65 94.93 100.73 -3.49%
EPS 3.81 8.91 36.11 0.64 -10.98 2.67 2.20 9.57%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1889 1.1616 1.1525 0.7892 0.7939 0.7414 0.7117 8.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.48 1.14 2.29 1.46 0.93 1.50 1.99 -
P/RPS 0.56 0.42 0.30 0.08 0.06 0.48 0.60 -1.14%
P/EPS 11.89 3.92 1.94 69.93 -2.60 17.18 27.60 -13.08%
EY 8.41 25.50 51.45 1.43 -38.51 5.82 3.62 15.06%
DY 3.38 4.39 2.18 3.42 5.38 3.33 2.51 5.08%
P/NAPS 0.38 0.30 0.61 0.57 0.36 0.62 0.85 -12.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.89 1.15 2.00 1.86 0.94 1.45 2.33 -
P/RPS 0.71 0.42 0.26 0.10 0.06 0.47 0.71 0.00%
P/EPS 15.19 3.96 1.70 89.09 -2.62 16.61 32.32 -11.81%
EY 6.58 25.28 58.91 1.12 -38.10 6.02 3.09 13.41%
DY 2.65 4.35 2.50 2.69 5.32 3.45 2.15 3.54%
P/NAPS 0.49 0.30 0.53 0.72 0.36 0.60 1.00 -11.19%

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