[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
03-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.41%
YoY- 781.84%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 943,476 659,431 426,971 177,633 874,600 612,138 388,940 80.24%
PBT 118,796 68,611 37,973 21,349 98,526 65,308 29,787 150.85%
Tax -29,096 -11,199 -12,285 -6,609 -35,461 -24,830 -13,410 67.36%
NP 89,700 57,412 25,688 14,740 63,065 40,478 16,377 209.76%
-
NP to SH 65,781 46,177 19,437 12,130 40,989 28,366 9,637 258.58%
-
Tax Rate 24.49% 16.32% 32.35% 30.96% 35.99% 38.02% 45.02% -
Total Cost 853,776 602,019 401,283 162,893 811,535 571,660 372,563 73.55%
-
Net Worth 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 3.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 32,951 - - - 16,467 - - -
Div Payout % 50.09% - - - 40.18% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,311,460 1,310,873 1,284,818 1,288,812 1,277,866 1,265,103 1,243,271 3.61%
NOSH 329,512 329,365 329,440 329,619 329,347 329,454 328,907 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.51% 8.71% 6.02% 8.30% 7.21% 6.61% 4.21% -
ROE 5.02% 3.52% 1.51% 0.94% 3.21% 2.24% 0.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 286.32 200.21 129.60 53.89 265.56 185.80 118.25 80.02%
EPS 19.97 14.02 5.90 3.68 12.44 8.61 2.93 258.22%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.98 3.98 3.90 3.91 3.88 3.84 3.78 3.48%
Adjusted Per Share Value based on latest NOSH - 329,619
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.78 61.35 39.72 16.53 81.37 56.95 36.19 80.23%
EPS 6.12 4.30 1.81 1.13 3.81 2.64 0.90 257.67%
DPS 3.07 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 1.2202 1.2196 1.1954 1.1991 1.1889 1.177 1.1567 3.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.66 2.68 2.37 2.68 1.48 1.48 1.50 -
P/RPS 0.93 1.34 1.83 4.97 0.56 0.80 1.27 -18.71%
P/EPS 13.32 19.12 40.17 72.83 11.89 17.19 51.19 -59.14%
EY 7.50 5.23 2.49 1.37 8.41 5.82 1.95 144.87%
DY 3.76 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.67 0.67 0.61 0.69 0.38 0.39 0.40 40.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 03/06/10 24/02/10 25/11/09 26/08/09 -
Price 2.62 2.63 2.37 2.20 1.89 1.54 1.59 -
P/RPS 0.92 1.31 1.83 4.08 0.71 0.83 1.34 -22.12%
P/EPS 13.12 18.76 40.17 59.78 15.19 17.89 54.27 -61.09%
EY 7.62 5.33 2.49 1.67 6.58 5.59 1.84 157.21%
DY 3.82 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.66 0.66 0.61 0.56 0.49 0.40 0.42 35.05%

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