[CMSB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -101.86%
YoY- -120.78%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 230,342 226,367 177,633 179,533 184,678 1,426,057 1,411,570 -26.05%
PBT 49,897 43,066 21,349 8,192 23,936 -34,454 181,548 -19.35%
Tax -13,496 -8,602 -6,609 -6,583 -7,811 -81,160 -69,268 -23.84%
NP 36,401 34,464 14,740 1,609 16,125 -115,614 112,280 -17.10%
-
NP to SH 31,345 30,605 12,130 -1,779 8,563 5,174 1,801 60.91%
-
Tax Rate 27.05% 19.97% 30.96% 80.36% 32.63% - 38.15% -
Total Cost 193,941 191,903 162,893 177,924 168,553 1,541,671 1,299,290 -27.14%
-
Net Worth 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 857,930 7.81%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 857,930 7.81%
NOSH 329,600 329,397 329,619 329,444 329,346 329,554 327,454 0.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.80% 15.22% 8.30% 0.90% 8.73% -8.11% 7.95% -
ROE 2.33% 2.28% 0.94% -0.14% 0.69% 0.60% 0.21% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 69.89 68.72 53.89 54.50 56.07 432.72 431.07 -26.13%
EPS 9.51 9.29 3.68 -0.54 2.60 1.57 0.55 60.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.08 3.91 3.79 3.78 2.63 2.62 7.69%
Adjusted Per Share Value based on latest NOSH - 329,444
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.43 21.06 16.53 16.70 17.18 132.68 131.33 -26.05%
EPS 2.92 2.85 1.13 -0.17 0.80 0.48 0.17 60.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2542 1.2504 1.1991 1.1616 1.1582 0.8064 0.7982 7.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.38 2.53 2.68 1.20 2.05 2.04 1.11 -
P/RPS 3.41 3.68 4.97 2.20 3.66 0.47 0.26 53.50%
P/EPS 25.03 27.23 72.83 -222.22 78.85 129.94 201.82 -29.35%
EY 4.00 3.67 1.37 -0.45 1.27 0.77 0.50 41.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.69 0.32 0.54 0.78 0.42 5.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 24/05/07 29/05/06 -
Price 2.49 2.20 2.20 1.46 2.23 2.33 0.96 -
P/RPS 3.56 3.20 4.08 2.68 3.98 0.54 0.22 58.97%
P/EPS 26.18 23.68 59.78 -270.37 85.77 148.41 174.55 -27.08%
EY 3.82 4.22 1.67 -0.37 1.17 0.67 0.57 37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.56 0.39 0.59 0.89 0.37 8.68%

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