[CMSB] YoY 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- -16.47%
YoY- 60.89%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 284,045 262,462 248,301 219,149 1,677,876 1,483,234 245,145 2.48%
PBT 50,185 33,218 29,615 49,218 114,681 81,237 42,849 2.66%
Tax -17,897 -10,631 15,721 -13,874 -66,887 -45,304 -21,043 -2.66%
NP 32,288 22,587 45,336 35,344 47,794 35,933 21,806 6.75%
-
NP to SH 19,604 12,623 37,103 21,977 13,660 -97,645 21,806 -1.75%
-
Tax Rate 35.66% 32.00% -53.08% 28.19% 58.32% 55.77% 49.11% -
Total Cost 251,757 239,875 202,965 183,805 1,630,082 1,447,301 223,339 2.01%
-
Net Worth 1,310,634 987,341 1,248,810 988,629 658,644 1,532,077 797,137 8.63%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 32,930 16,455 16,475 16,477 16,466 16,473 16,469 12.23%
Div Payout % 167.98% 130.36% 44.40% 74.97% 120.54% 0.00% 75.53% -
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 1,310,634 987,341 1,248,810 988,629 658,644 1,532,077 797,137 8.63%
NOSH 329,305 329,113 329,501 329,543 329,322 329,479 329,395 -0.00%
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 11.37% 8.61% 18.26% 16.13% 2.85% 2.42% 8.90% -
ROE 1.50% 1.28% 2.97% 2.22% 2.07% -6.37% 2.74% -
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 86.26 79.75 75.36 66.50 509.49 450.18 74.42 2.49%
EPS 5.95 3.83 11.26 6.67 4.15 -29.64 6.62 -1.76%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 5.00 12.24%
NAPS 3.98 3.00 3.79 3.00 2.00 4.65 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 26.43 24.42 23.10 20.39 156.10 137.99 22.81 2.48%
EPS 1.82 1.17 3.45 2.04 1.27 -9.08 2.03 -1.80%
DPS 3.06 1.53 1.53 1.53 1.53 1.53 1.53 12.24%
NAPS 1.2194 0.9186 1.1618 0.9198 0.6128 1.4254 0.7416 8.63%
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 3.08 1.86 1.51 3.44 0.29 0.21 2.02 7.28%
P/EPS 44.68 38.59 10.12 34.34 35.20 -3.14 22.66 11.97%
EY 2.24 2.59 9.88 2.91 2.84 -31.87 4.41 -10.67%
DY 3.76 3.38 4.39 2.18 3.42 5.38 3.33 2.04%
P/NAPS 0.67 0.49 0.30 0.76 0.73 0.20 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 3.04 2.37 1.53 3.01 0.37 0.21 1.95 7.67%
P/EPS 44.01 49.28 10.21 29.99 44.84 -3.17 21.90 12.32%
EY 2.27 2.03 9.79 3.33 2.23 -31.53 4.57 -11.00%
DY 3.82 2.65 4.35 2.50 2.69 5.32 3.45 1.71%
P/NAPS 0.66 0.63 0.30 0.67 0.93 0.20 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