[CMSB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.43%
YoY- -75.33%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 816,184 777,880 718,132 893,033 859,642 806,298 738,712 6.86%
PBT 87,077 59,574 32,768 150,570 161,273 116,426 95,744 -6.12%
Tax -33,106 -26,820 -26,332 -11,807 -36,704 -34,246 -31,244 3.93%
NP 53,970 32,754 6,436 138,763 124,569 82,180 64,500 -11.19%
-
NP to SH 37,821 19,274 -7,116 95,770 78,222 57,640 34,252 6.82%
-
Tax Rate 38.02% 45.02% 80.36% 7.84% 22.76% 29.41% 32.63% -
Total Cost 762,213 745,126 711,696 754,270 735,073 724,118 674,212 8.51%
-
Net Worth 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 1,244,928 1.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 16,472 - - - -
Div Payout % - - - 17.20% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,265,103 1,243,271 1,248,594 1,248,585 1,208,915 1,228,555 1,244,928 1.07%
NOSH 329,454 328,907 329,444 329,442 329,404 329,371 329,346 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.61% 4.21% 0.90% 15.54% 14.49% 10.19% 8.73% -
ROE 2.99% 1.55% -0.57% 7.67% 6.47% 4.69% 2.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 247.74 236.50 217.98 271.07 260.97 244.80 224.30 6.84%
EPS 11.48 5.86 -2.16 29.07 23.75 17.50 10.40 6.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.84 3.78 3.79 3.79 3.67 3.73 3.78 1.05%
Adjusted Per Share Value based on latest NOSH - 329,501
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.94 72.37 66.81 83.09 79.98 75.02 68.73 6.87%
EPS 3.52 1.79 -0.66 8.91 7.28 5.36 3.19 6.77%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.177 1.1567 1.1617 1.1617 1.1248 1.143 1.1583 1.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.48 1.50 1.20 1.14 1.60 1.87 2.05 -
P/RPS 0.60 0.63 0.55 0.42 0.61 0.76 0.91 -24.22%
P/EPS 12.89 25.60 -55.56 3.92 6.74 10.69 19.71 -24.63%
EY 7.76 3.91 -1.80 25.50 14.84 9.36 5.07 32.77%
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.32 0.30 0.44 0.50 0.54 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 21/05/08 -
Price 1.54 1.59 1.46 1.15 1.15 1.74 2.23 -
P/RPS 0.62 0.67 0.67 0.42 0.44 0.71 0.99 -26.78%
P/EPS 13.41 27.13 -67.59 3.96 4.84 9.94 21.44 -26.84%
EY 7.45 3.69 -1.48 25.28 20.65 10.06 4.66 36.68%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.30 0.31 0.47 0.59 -22.80%

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