[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.0%
YoY- 5555.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 644,732 403,149 184,678 2,552,466 2,333,317 2,080,385 1,426,057 -41.00%
PBT 120,955 58,213 23,936 887,441 845,308 769,090 -34,454 -
Tax -27,528 -17,123 -7,811 -101,857 -95,068 -59,749 -81,160 -51.26%
NP 93,427 41,090 16,125 785,584 750,240 709,341 -115,614 -
-
NP to SH 58,667 28,820 8,563 388,166 366,189 339,878 5,174 402.48%
-
Tax Rate 22.76% 29.41% 32.63% 11.48% 11.25% 7.77% - -
Total Cost 551,305 362,059 168,553 1,766,882 1,583,077 1,371,044 1,541,671 -49.52%
-
Net Worth 1,208,915 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 24.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 16,472 - - - -
Div Payout % - - - 4.24% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,208,915 1,228,555 1,244,928 1,238,766 1,215,688 1,202,437 866,727 24.76%
NOSH 329,404 329,371 329,346 329,459 329,454 329,434 329,554 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.49% 10.19% 8.73% 30.78% 32.15% 34.10% -8.11% -
ROE 4.85% 2.35% 0.69% 31.33% 30.12% 28.27% 0.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 195.73 122.40 56.07 774.74 708.24 631.50 432.72 -40.98%
EPS 17.81 8.75 2.60 117.82 111.15 103.17 1.57 402.63%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.67 3.73 3.78 3.76 3.69 3.65 2.63 24.79%
Adjusted Per Share Value based on latest NOSH - 329,543
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.00 37.52 17.19 237.55 217.15 193.61 132.72 -41.01%
EPS 5.46 2.68 0.80 36.13 34.08 31.63 0.48 403.55%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 1.1251 1.1434 1.1586 1.1529 1.1314 1.1191 0.8066 24.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 1.87 2.05 2.29 2.37 2.29 2.04 -
P/RPS 0.82 1.53 3.66 0.30 0.33 0.36 0.47 44.77%
P/EPS 8.98 21.37 78.85 1.94 2.13 2.22 129.94 -83.07%
EY 11.13 4.68 1.27 51.45 46.90 45.05 0.77 490.50%
DY 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.54 0.61 0.64 0.63 0.78 -31.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 -
Price 1.15 1.74 2.23 2.00 2.34 2.47 2.33 -
P/RPS 0.59 1.42 3.98 0.26 0.33 0.39 0.54 6.06%
P/EPS 6.46 19.89 85.77 1.70 2.11 2.39 148.41 -87.55%
EY 15.49 5.03 1.17 58.91 47.50 41.77 0.67 706.92%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.59 0.53 0.63 0.68 0.89 -50.39%

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