[CMSB] QoQ Cumulative 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- 137.57%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 484,330 226,367 943,476 659,431 426,971 177,633 874,600 -32.63%
PBT 87,387 43,066 118,796 68,611 37,973 21,349 98,526 -7.70%
Tax -20,031 -8,602 -29,096 -11,199 -12,285 -6,609 -35,461 -31.73%
NP 67,356 34,464 89,700 57,412 25,688 14,740 63,065 4.49%
-
NP to SH 58,368 30,605 65,781 46,177 19,437 12,130 40,989 26.65%
-
Tax Rate 22.92% 19.97% 24.49% 16.32% 32.35% 30.96% 35.99% -
Total Cost 416,974 191,903 853,776 602,019 401,283 162,893 811,535 -35.92%
-
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 4.32% 2.28% 5.02% 3.52% 1.51% 0.94% 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 146.98 68.72 286.32 200.21 129.60 53.89 265.56 -32.66%
EPS 17.72 9.29 19.97 14.02 5.90 3.68 12.44 26.68%
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 45.06 21.06 87.78 61.35 39.72 16.53 81.37 -32.63%
EPS 5.43 2.85 6.12 4.30 1.81 1.13 3.81 26.72%
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 1.50 3.68 0.93 1.34 1.83 4.97 0.56 93.22%
P/EPS 12.42 27.23 13.32 19.12 40.17 72.83 11.89 2.95%
EY 8.05 3.67 7.50 5.23 2.49 1.37 8.41 -2.88%
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 1.37 3.20 0.92 1.31 1.83 4.08 0.71 55.17%
P/EPS 11.40 23.68 13.12 18.76 40.17 59.78 15.19 -17.45%
EY 8.77 4.22 7.62 5.33 2.49 1.67 6.58 21.17%
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