[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 90.71%
YoY- 200.29%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 230,342 1,012,609 725,089 484,330 226,367 943,476 659,431 -50.36%
PBT 49,897 178,722 140,097 87,387 43,066 118,796 68,611 -19.11%
Tax -13,496 -34,233 -24,707 -20,031 -8,602 -29,096 -11,199 13.23%
NP 36,401 144,489 115,390 67,356 34,464 89,700 57,412 -26.17%
-
NP to SH 31,345 120,022 96,508 58,368 30,605 65,781 46,177 -22.74%
-
Tax Rate 27.05% 19.15% 17.64% 22.92% 19.97% 24.49% 16.32% -
Total Cost 193,941 868,120 609,699 416,974 191,903 853,776 602,019 -52.97%
-
Net Worth 1,348,065 1,416,758 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 49,421 - - - 32,951 - -
Div Payout % - 41.18% - - - 50.09% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,348,065 1,416,758 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1.88%
NOSH 329,600 329,478 329,454 329,531 329,397 329,512 329,365 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.80% 14.27% 15.91% 13.91% 15.22% 9.51% 8.71% -
ROE 2.33% 8.47% 6.94% 4.32% 2.28% 5.02% 3.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 69.89 307.34 220.09 146.98 68.72 286.32 200.21 -50.39%
EPS 9.51 36.43 29.29 17.72 9.29 19.97 14.02 -22.78%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.09 4.30 4.22 4.10 4.08 3.98 3.98 1.83%
Adjusted Per Share Value based on latest NOSH - 329,289
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.44 94.24 67.48 45.07 21.07 87.81 61.37 -50.36%
EPS 2.92 11.17 8.98 5.43 2.85 6.12 4.30 -22.72%
DPS 0.00 4.60 0.00 0.00 0.00 3.07 0.00 -
NAPS 1.2546 1.3185 1.2939 1.2574 1.2508 1.2205 1.22 1.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.38 2.09 1.95 2.20 2.53 2.66 2.68 -
P/RPS 3.41 0.68 0.89 1.50 3.68 0.93 1.34 86.28%
P/EPS 25.03 5.74 6.66 12.42 27.23 13.32 19.12 19.64%
EY 4.00 17.43 15.02 8.05 3.67 7.50 5.23 -16.35%
DY 0.00 7.18 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.58 0.49 0.46 0.54 0.62 0.67 0.67 -9.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 25/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 2.49 2.51 2.08 2.02 2.20 2.62 2.63 -
P/RPS 3.56 0.82 0.95 1.37 3.20 0.92 1.31 94.62%
P/EPS 26.18 6.89 7.10 11.40 23.68 13.12 18.76 24.85%
EY 3.82 14.51 14.08 8.77 4.22 7.62 5.33 -19.89%
DY 0.00 5.98 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.61 0.58 0.49 0.49 0.54 0.66 0.66 -5.11%

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