[CMSB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.38%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 968,660 905,468 943,476 879,241 853,942 710,532 874,600 7.06%
PBT 174,774 172,264 118,796 91,481 75,946 85,396 98,526 46.69%
Tax -40,062 -34,408 -29,096 -14,932 -24,570 -26,436 -35,461 8.49%
NP 134,712 137,856 89,700 76,549 51,376 58,960 63,065 66.09%
-
NP to SH 116,736 122,420 65,781 61,569 38,874 48,520 40,989 101.30%
-
Tax Rate 22.92% 19.97% 24.49% 16.32% 32.35% 30.96% 35.99% -
Total Cost 833,948 767,612 853,776 802,692 802,566 651,572 811,535 1.83%
-
Net Worth 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 3.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 32,951 - - - 16,467 -
Div Payout % - - 50.09% - - - 40.18% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 3.79%
NOSH 329,531 329,397 329,512 329,365 329,440 329,619 329,347 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.91% 15.22% 9.51% 8.71% 6.02% 8.30% 7.21% -
ROE 8.64% 9.11% 5.02% 4.70% 3.03% 3.76% 3.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 293.95 274.89 286.32 266.95 259.21 215.56 265.56 7.02%
EPS 35.44 37.16 19.97 18.69 11.80 14.72 12.44 101.34%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 4.10 4.08 3.98 3.98 3.90 3.91 3.88 3.75%
Adjusted Per Share Value based on latest NOSH - 329,310
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.12 84.24 87.78 81.80 79.45 66.11 81.37 7.06%
EPS 10.86 11.39 6.12 5.73 3.62 4.51 3.81 101.42%
DPS 0.00 0.00 3.07 0.00 0.00 0.00 1.53 -
NAPS 1.257 1.2504 1.2202 1.2196 1.1954 1.1991 1.1889 3.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.20 2.53 2.66 2.68 2.37 2.68 1.48 -
P/RPS 0.75 0.92 0.93 1.00 0.91 1.24 0.56 21.56%
P/EPS 6.21 6.81 13.32 14.34 20.08 18.21 11.89 -35.22%
EY 16.10 14.69 7.50 6.98 4.98 5.49 8.41 54.36%
DY 0.00 0.00 3.76 0.00 0.00 0.00 3.38 -
P/NAPS 0.54 0.62 0.67 0.67 0.61 0.69 0.38 26.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 03/06/10 24/02/10 -
Price 2.02 2.20 2.62 2.63 2.37 2.20 1.89 -
P/RPS 0.69 0.80 0.92 0.99 0.91 1.02 0.71 -1.89%
P/EPS 5.70 5.92 13.12 14.07 20.08 14.95 15.19 -48.06%
EY 17.54 16.89 7.62 7.11 4.98 6.69 6.58 92.59%
DY 0.00 0.00 3.82 0.00 0.00 0.00 2.65 -
P/NAPS 0.49 0.54 0.66 0.66 0.61 0.56 0.49 0.00%

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