[CMSB] YoY TTM 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- -10.8%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,016,584 992,210 872,700 887,888 1,311,086 6,183,377 5,521,091 -24.55%
PBT 185,385 140,513 111,683 134,826 952,916 301,804 427,488 -12.98%
Tax -39,127 -31,089 -35,487 -10,579 -35,593 -274,184 -179,998 -22.44%
NP 146,258 109,424 76,196 124,247 917,323 27,620 247,490 -8.38%
-
NP to SH 120,602 84,256 54,898 85,428 391,555 10,237 -109,085 -
-
Tax Rate 21.11% 22.13% 31.77% 7.85% 3.74% 90.85% 42.11% -
Total Cost 870,326 882,786 796,504 763,641 393,763 6,155,757 5,273,601 -25.91%
-
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 49,436 32,930 16,455 16,475 16,477 16,466 16,473 20.08%
Div Payout % 40.99% 39.08% 29.98% 19.29% 4.21% 160.85% 0.00% -
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 14.39% 11.03% 8.73% 13.99% 69.97% 0.45% 4.48% -
ROE 8.95% 6.27% 4.26% 6.84% 31.45% 1.18% -12.71% -
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 308.43 301.22 264.76 269.51 398.09 1,876.29 1,686.06 -24.63%
EPS 36.59 25.58 16.65 25.93 118.89 3.11 -33.31 -
DPS 15.00 10.00 5.00 5.00 5.00 5.00 5.03 19.95%
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 94.58 92.31 81.19 82.61 121.98 575.28 513.66 -24.55%
EPS 11.22 7.84 5.11 7.95 36.43 0.95 -10.15 -
DPS 4.60 3.06 1.53 1.53 1.53 1.53 1.53 20.11%
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 0.77 0.84 1.01 0.45 0.51 0.11 0.07 49.07%
P/EPS 6.50 9.89 16.09 4.63 1.72 65.67 -3.33 -
EY 15.37 10.11 6.21 21.61 57.99 1.52 -30.01 -
DY 6.30 3.95 1.87 4.17 2.44 2.45 4.53 5.64%
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 0.81 0.73 0.83 0.54 0.56 0.12 0.06 54.24%
P/EPS 6.81 8.60 13.21 5.63 1.88 75.01 -2.88 -
EY 14.69 11.63 7.57 17.76 53.31 1.33 -34.70 -
DY 6.02 4.55 2.27 3.42 2.24 2.15 5.24 2.33%
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