[CMSB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 194.34%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 810,827 725,089 659,431 612,138 644,732 2,333,317 4,491,014 -24.80%
PBT 164,533 140,097 68,611 65,308 120,955 845,308 403,125 -13.86%
Tax -43,323 -24,707 -11,199 -24,830 -27,528 -95,068 -195,405 -22.18%
NP 121,210 115,390 57,412 40,478 93,427 750,240 207,720 -8.57%
-
NP to SH 100,583 96,508 46,177 28,366 58,667 366,189 -6,796 -
-
Tax Rate 26.33% 17.64% 16.32% 38.02% 22.76% 11.25% 48.47% -
Total Cost 689,617 609,699 602,019 571,660 551,305 1,583,077 4,283,294 -26.22%
-
Net Worth 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 837,953 9.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 16,223 - - - - - - -
Div Payout % 16.13% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 837,953 9.52%
NOSH 324,461 329,454 329,365 329,454 329,404 329,454 329,902 -0.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.95% 15.91% 8.71% 6.61% 14.49% 32.15% 4.63% -
ROE 6.95% 6.94% 3.52% 2.24% 4.85% 30.12% -0.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 249.90 220.09 200.21 185.80 195.73 708.24 1,361.31 -24.59%
EPS 31.00 29.29 14.02 8.61 17.81 111.15 -2.06 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.22 3.98 3.84 3.67 3.69 2.54 9.82%
Adjusted Per Share Value based on latest NOSH - 329,735
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.44 67.46 61.35 56.95 59.98 217.08 417.83 -24.80%
EPS 9.36 8.98 4.30 2.64 5.46 34.07 -0.63 -
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3463 1.2935 1.2196 1.177 1.1247 1.131 0.7796 9.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.30 1.95 2.68 1.48 1.60 2.37 1.05 -
P/RPS 1.32 0.89 1.34 0.80 0.82 0.33 0.08 59.48%
P/EPS 10.65 6.66 19.12 17.19 8.98 2.13 -50.97 -
EY 9.39 15.02 5.23 5.82 11.13 46.90 -1.96 -
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.67 0.39 0.44 0.64 0.41 10.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 27/11/07 30/11/06 -
Price 3.10 2.08 2.63 1.54 1.15 2.34 1.48 -
P/RPS 1.24 0.95 1.31 0.83 0.59 0.33 0.11 49.68%
P/EPS 10.00 7.10 18.76 17.89 6.46 2.11 -71.84 -
EY 10.00 14.08 5.33 5.59 15.49 47.50 -1.39 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.66 0.40 0.31 0.63 0.58 3.18%

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