[CMSB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.38%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,203,565 1,012,609 943,476 874,600 893,033 2,552,466 6,168,890 -23.82%
PBT 226,906 178,722 118,796 98,526 150,570 887,441 517,806 -12.83%
Tax -60,279 -34,233 -29,096 -35,461 -11,807 -101,857 -262,292 -21.71%
NP 166,627 144,489 89,700 63,065 138,763 785,584 255,514 -6.87%
-
NP to SH 135,735 120,022 65,781 40,989 95,770 388,166 6,864 64.36%
-
Tax Rate 26.57% 19.15% 24.49% 35.99% 7.84% 11.48% 50.65% -
Total Cost 1,036,938 868,120 853,776 811,535 754,270 1,766,882 5,913,376 -25.16%
-
Net Worth 1,495,298 1,416,758 1,311,460 1,277,866 1,248,585 1,238,766 848,262 9.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 55,745 49,421 32,951 16,467 16,472 16,472 16,439 22.54%
Div Payout % 41.07% 41.18% 50.09% 40.18% 17.20% 4.24% 239.50% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,495,298 1,416,758 1,311,460 1,277,866 1,248,585 1,238,766 848,262 9.89%
NOSH 327,916 329,478 329,512 329,347 329,442 329,459 328,783 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.84% 14.27% 9.51% 7.21% 15.54% 30.78% 4.14% -
ROE 9.08% 8.47% 5.02% 3.21% 7.67% 31.33% 0.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 367.03 307.34 286.32 265.56 271.07 774.74 1,876.28 -23.79%
EPS 41.39 36.43 19.97 12.44 29.07 117.82 2.08 64.54%
DPS 17.00 15.00 10.00 5.00 5.00 5.00 5.00 22.60%
NAPS 4.56 4.30 3.98 3.88 3.79 3.76 2.58 9.94%
Adjusted Per Share Value based on latest NOSH - 329,113
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 111.98 94.21 87.78 81.37 83.09 237.48 573.95 -23.82%
EPS 12.63 11.17 6.12 3.81 8.91 36.11 0.64 64.31%
DPS 5.19 4.60 3.07 1.53 1.53 1.53 1.53 22.55%
NAPS 1.3912 1.3181 1.2202 1.1889 1.1617 1.1525 0.7892 9.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.33 2.09 2.66 1.48 1.14 2.29 1.46 -
P/RPS 0.91 0.68 0.93 0.56 0.42 0.30 0.08 49.91%
P/EPS 8.04 5.74 13.32 11.89 3.92 1.94 69.93 -30.24%
EY 12.43 17.43 7.50 8.41 25.50 51.45 1.43 43.34%
DY 5.11 7.18 3.76 3.38 4.39 2.18 3.42 6.91%
P/NAPS 0.73 0.49 0.67 0.38 0.30 0.61 0.57 4.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 3.01 2.51 2.62 1.89 1.15 2.00 1.86 -
P/RPS 0.82 0.82 0.92 0.71 0.42 0.26 0.10 41.95%
P/EPS 7.27 6.89 13.12 15.19 3.96 1.70 89.09 -34.11%
EY 13.75 14.51 7.62 6.58 25.28 58.91 1.12 51.82%
DY 5.65 5.98 3.82 2.65 4.35 2.50 2.69 13.15%
P/NAPS 0.66 0.58 0.66 0.49 0.30 0.53 0.72 -1.43%

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