[CMSB] YoY 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- 64.06%
YoY- -37.25%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 288,284 240,759 232,460 223,198 241,583 252,932 1,631,058 -25.06%
PBT 44,523 52,710 30,638 35,521 62,742 49,218 115,075 -14.62%
Tax -14,976 -4,676 1,086 -11,420 -10,405 -8,319 -66,350 -21.95%
NP 29,547 48,034 31,724 24,101 52,337 40,899 48,725 -7.99%
-
NP to SH 22,142 38,140 26,740 18,729 29,847 26,311 -2,989 -
-
Tax Rate 33.64% 8.87% -3.54% 32.15% 16.58% 16.90% 57.66% -
Total Cost 258,737 192,725 200,736 199,097 189,246 212,033 1,582,333 -26.03%
-
Net Worth 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 1,215,113 834,292 9.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 1,215,113 834,292 9.37%
NOSH 320,434 329,335 329,310 329,735 329,437 329,299 328,461 -0.41%
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 10.25% 19.95% 13.65% 10.80% 21.66% 16.17% 2.99% -
ROE 1.55% 2.74% 2.04% 1.48% 2.47% 2.17% -0.36% -
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 89.97 73.10 70.59 67.69 73.33 76.81 496.58 -24.75%
EPS 6.91 11.58 8.12 5.68 9.06 7.99 -0.91 -
DPS 0.00 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 26.82 22.40 21.63 20.77 22.48 23.53 151.75 -25.06%
EPS 2.06 3.55 2.49 1.74 2.78 2.45 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3296 1.293 1.2194 1.178 1.1248 1.1305 0.7762 9.37%
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 3.67 2.67 3.80 2.19 2.18 3.09 0.21 61.02%
P/EPS 47.76 16.84 33.00 26.06 17.66 29.66 -115.38 -
EY 2.09 5.94 3.03 3.84 5.66 3.37 -0.87 -
DY 0.00 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 3.45 2.85 3.73 2.28 1.57 3.05 0.30 50.18%
P/EPS 44.86 17.96 32.39 27.11 12.69 29.29 -162.64 -
EY 2.23 5.57 3.09 3.69 7.88 3.41 -0.61 -
DY 0.00 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