[CMSB] YoY Cumulative 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- 641.71%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 522,543 484,330 426,971 388,940 403,149 2,080,385 2,859,956 -24.65%
PBT 120,010 87,387 37,973 29,787 58,213 769,090 288,050 -13.56%
Tax -28,347 -20,031 -12,285 -13,410 -17,123 -59,749 -129,055 -22.30%
NP 91,663 67,356 25,688 16,377 41,090 709,341 158,995 -8.76%
-
NP to SH 78,441 58,368 19,437 9,637 28,820 339,878 -3,807 -
-
Tax Rate 23.62% 22.92% 32.35% 45.02% 29.41% 7.77% 44.80% -
Total Cost 430,880 416,974 401,283 372,563 362,059 1,371,044 2,700,961 -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 16,479 - - - - - - -
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 5.78% 4.32% 1.51% 0.78% 2.35% 28.27% -0.45% -
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 158.55 146.98 129.60 118.25 122.40 631.50 871.43 -24.70%
EPS 23.80 17.72 5.90 2.93 8.75 103.17 -1.16 -
DPS 5.00 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 48.62 45.06 39.72 36.19 37.51 193.55 266.08 -24.65%
EPS 7.30 5.43 1.81 0.90 2.68 31.62 -0.35 -
DPS 1.53 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 1.50 1.50 1.83 1.27 1.53 0.36 0.13 50.26%
P/EPS 10.00 12.42 40.17 51.19 21.37 2.22 -93.97 -
EY 10.00 8.05 2.49 1.95 4.68 45.05 -1.06 -
DY 2.10 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 2.07 1.37 1.83 1.34 1.42 0.39 0.11 63.01%
P/EPS 13.78 11.40 40.17 54.27 19.89 2.39 -85.34 -
EY 7.26 8.77 2.49 1.84 5.03 41.77 -1.17 -
DY 1.52 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