[CMSB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.0%
YoY- 5555.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 943,476 874,600 893,033 2,552,466 6,168,890 5,284,541 1,020,344 -1.29%
PBT 118,796 98,526 150,570 887,441 517,806 340,354 130,955 -1.61%
Tax -29,096 -35,461 -11,807 -101,857 -262,292 -157,644 -102,206 -18.88%
NP 89,700 63,065 138,763 785,584 255,514 182,710 28,749 20.87%
-
NP to SH 65,781 40,989 95,770 388,166 6,864 -117,987 28,749 14.78%
-
Tax Rate 24.49% 35.99% 7.84% 11.48% 50.65% 46.32% 78.05% -
Total Cost 853,776 811,535 754,270 1,766,882 5,913,376 5,101,831 991,595 -2.46%
-
Net Worth 1,311,460 1,277,866 1,248,585 1,238,766 848,262 853,330 796,936 8.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 32,951 16,467 16,472 16,472 16,439 16,473 16,465 12.25%
Div Payout % 50.09% 40.18% 17.20% 4.24% 239.50% 0.00% 57.27% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,311,460 1,277,866 1,248,585 1,238,766 848,262 853,330 796,936 8.65%
NOSH 329,512 329,347 329,442 329,459 328,783 329,471 329,312 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.51% 7.21% 15.54% 30.78% 4.14% 3.46% 2.82% -
ROE 5.02% 3.21% 7.67% 31.33% 0.81% -13.83% 3.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 286.32 265.56 271.07 774.74 1,876.28 1,603.95 309.84 -1.30%
EPS 19.97 12.44 29.07 117.82 2.08 -35.81 8.73 14.78%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 5.00 12.24%
NAPS 3.98 3.88 3.79 3.76 2.58 2.59 2.42 8.64%
Adjusted Per Share Value based on latest NOSH - 329,543
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 87.78 81.37 83.08 237.47 573.93 491.65 94.93 -1.29%
EPS 6.12 3.81 8.91 36.11 0.64 -10.98 2.67 14.81%
DPS 3.07 1.53 1.53 1.53 1.53 1.53 1.53 12.30%
NAPS 1.2201 1.1889 1.1616 1.1525 0.7892 0.7939 0.7414 8.65%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.66 1.48 1.14 2.29 1.46 0.93 1.50 -
P/RPS 0.93 0.56 0.42 0.30 0.08 0.06 0.48 11.64%
P/EPS 13.32 11.89 3.92 1.94 69.93 -2.60 17.18 -4.15%
EY 7.50 8.41 25.50 51.45 1.43 -38.51 5.82 4.31%
DY 3.76 3.38 4.39 2.18 3.42 5.38 3.33 2.04%
P/NAPS 0.67 0.38 0.30 0.61 0.57 0.36 0.62 1.30%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 2.62 1.89 1.15 2.00 1.86 0.94 1.45 -
P/RPS 0.92 0.71 0.42 0.26 0.10 0.06 0.47 11.83%
P/EPS 13.12 15.19 3.96 1.70 89.09 -2.62 16.61 -3.85%
EY 7.62 6.58 25.28 58.91 1.12 -38.10 6.02 4.00%
DY 3.82 2.65 4.35 2.50 2.69 5.32 3.45 1.71%
P/NAPS 0.66 0.49 0.30 0.53 0.72 0.36 0.60 1.60%

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