[CMSB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.74%
YoY- 5488.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 659,431 612,138 644,732 2,333,317 4,491,014 3,801,307 775,199 -2.65%
PBT 68,611 65,308 120,955 845,308 403,125 259,117 88,106 -4.08%
Tax -11,199 -24,830 -27,528 -95,068 -195,405 -112,340 -81,163 -28.10%
NP 57,412 40,478 93,427 750,240 207,720 146,777 6,943 42.18%
-
NP to SH 46,177 28,366 58,667 366,189 -6,796 -20,342 6,943 37.11%
-
Tax Rate 16.32% 38.02% 22.76% 11.25% 48.47% 43.35% 92.12% -
Total Cost 602,019 571,660 551,305 1,583,077 4,283,294 3,654,530 768,256 -3.98%
-
Net Worth 1,310,873 1,265,103 1,208,915 1,215,688 837,953 751,123 769,982 9.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,310,873 1,265,103 1,208,915 1,215,688 837,953 751,123 769,982 9.26%
NOSH 329,365 329,454 329,404 329,454 329,902 329,440 329,052 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.71% 6.61% 14.49% 32.15% 4.63% 3.86% 0.90% -
ROE 3.52% 2.24% 4.85% 30.12% -0.81% -2.71% 0.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 200.21 185.80 195.73 708.24 1,361.31 1,153.87 235.59 -2.67%
EPS 14.02 8.61 17.81 111.15 -2.06 -6.17 2.11 37.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.84 3.67 3.69 2.54 2.28 2.34 9.25%
Adjusted Per Share Value based on latest NOSH - 329,299
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.35 56.95 59.98 217.08 417.83 353.66 72.12 -2.65%
EPS 4.30 2.64 5.46 34.07 -0.63 -1.89 0.65 36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2196 1.177 1.1247 1.131 0.7796 0.6988 0.7164 9.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.68 1.48 1.60 2.37 1.05 1.08 1.58 -
P/RPS 1.34 0.80 0.82 0.33 0.08 0.09 0.67 12.24%
P/EPS 19.12 17.19 8.98 2.13 -50.97 -17.49 74.88 -20.34%
EY 5.23 5.82 11.13 46.90 -1.96 -5.72 1.34 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.39 0.44 0.64 0.41 0.47 0.68 -0.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 -
Price 2.63 1.54 1.15 2.34 1.48 1.00 1.65 -
P/RPS 1.31 0.83 0.59 0.33 0.11 0.09 0.70 11.00%
P/EPS 18.76 17.89 6.46 2.11 -71.84 -16.20 78.20 -21.16%
EY 5.33 5.59 15.49 47.50 -1.39 -6.17 1.28 26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 0.31 0.63 0.58 0.44 0.71 -1.20%

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