[CMSB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.7%
YoY- 49.76%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 223,198 241,583 252,932 1,631,058 1,344,359 296,735 256,643 -2.29%
PBT 35,521 62,742 49,218 115,075 63,248 19,018 30,963 2.31%
Tax -11,420 -10,405 -8,319 -66,350 -27,849 -23,574 -20,718 -9.44%
NP 24,101 52,337 40,899 48,725 35,399 -4,556 10,245 15.30%
-
NP to SH 18,729 29,847 26,311 -2,989 -5,950 -4,556 10,245 10.56%
-
Tax Rate 32.15% 16.58% 16.90% 57.66% 44.03% 123.96% 66.91% -
Total Cost 199,097 189,246 212,033 1,582,333 1,308,960 301,291 246,398 -3.48%
-
Net Worth 1,266,185 1,209,034 1,215,113 834,292 763,799 772,539 745,389 9.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,266,185 1,209,034 1,215,113 834,292 763,799 772,539 745,389 9.22%
NOSH 329,735 329,437 329,299 328,461 334,999 330,144 328,365 0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.80% 21.66% 16.17% 2.99% 2.63% -1.54% 3.99% -
ROE 1.48% 2.47% 2.17% -0.36% -0.78% -0.59% 1.37% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 67.69 73.33 76.81 496.58 401.30 89.88 78.16 -2.36%
EPS 5.68 9.06 7.99 -0.91 -1.81 -1.38 3.12 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.67 3.69 2.54 2.28 2.34 2.27 9.14%
Adjusted Per Share Value based on latest NOSH - 328,461
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.77 22.48 23.53 151.75 125.07 27.61 23.88 -2.29%
EPS 1.74 2.78 2.45 -0.28 -0.55 -0.42 0.95 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.178 1.1248 1.1305 0.7762 0.7106 0.7187 0.6935 9.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.48 1.60 2.37 1.05 1.08 1.58 2.05 -
P/RPS 2.19 2.18 3.09 0.21 0.27 1.76 2.62 -2.94%
P/EPS 26.06 17.66 29.66 -115.38 -60.81 -114.49 65.71 -14.27%
EY 3.84 5.66 3.37 -0.87 -1.64 -0.87 1.52 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.64 0.41 0.47 0.68 0.90 -12.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 -
Price 1.54 1.15 2.34 1.48 1.00 1.65 1.96 -
P/RPS 2.28 1.57 3.05 0.30 0.25 1.84 2.51 -1.58%
P/EPS 27.11 12.69 29.29 -162.64 -56.30 -119.57 62.82 -13.05%
EY 3.69 7.88 3.41 -0.61 -1.78 -0.84 1.59 15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.63 0.58 0.44 0.71 0.86 -11.96%

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