[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -53.47%
YoY- 152.31%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,012,609 725,089 484,330 226,367 943,476 659,431 426,971 77.56%
PBT 178,722 140,097 87,387 43,066 118,796 68,611 37,973 180.05%
Tax -34,233 -24,707 -20,031 -8,602 -29,096 -11,199 -12,285 97.65%
NP 144,489 115,390 67,356 34,464 89,700 57,412 25,688 215.28%
-
NP to SH 120,022 96,508 58,368 30,605 65,781 46,177 19,437 235.46%
-
Tax Rate 19.15% 17.64% 22.92% 19.97% 24.49% 16.32% 32.35% -
Total Cost 868,120 609,699 416,974 191,903 853,776 602,019 401,283 67.03%
-
Net Worth 1,416,758 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 6.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 49,421 - - - 32,951 - - -
Div Payout % 41.18% - - - 50.09% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,416,758 1,390,297 1,351,080 1,343,943 1,311,460 1,310,873 1,284,818 6.71%
NOSH 329,478 329,454 329,531 329,397 329,512 329,365 329,440 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.27% 15.91% 13.91% 15.22% 9.51% 8.71% 6.02% -
ROE 8.47% 6.94% 4.32% 2.28% 5.02% 3.52% 1.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 307.34 220.09 146.98 68.72 286.32 200.21 129.60 77.55%
EPS 36.43 29.29 17.72 9.29 19.97 14.02 5.90 235.45%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.30 4.22 4.10 4.08 3.98 3.98 3.90 6.70%
Adjusted Per Share Value based on latest NOSH - 329,397
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.21 67.46 45.06 21.06 87.78 61.35 39.73 77.54%
EPS 11.17 8.98 5.43 2.85 6.12 4.30 1.81 235.33%
DPS 4.60 0.00 0.00 0.00 3.07 0.00 0.00 -
NAPS 1.3182 1.2936 1.2571 1.2504 1.2202 1.2197 1.1954 6.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.09 1.95 2.20 2.53 2.66 2.68 2.37 -
P/RPS 0.68 0.89 1.50 3.68 0.93 1.34 1.83 -48.22%
P/EPS 5.74 6.66 12.42 27.23 13.32 19.12 40.17 -72.57%
EY 17.43 15.02 8.05 3.67 7.50 5.23 2.49 264.63%
DY 7.18 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.49 0.46 0.54 0.62 0.67 0.67 0.61 -13.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 2.51 2.08 2.02 2.20 2.62 2.63 2.37 -
P/RPS 0.82 0.95 1.37 3.20 0.92 1.31 1.83 -41.35%
P/EPS 6.89 7.10 11.40 23.68 13.12 18.76 40.17 -69.03%
EY 14.51 14.08 8.77 4.22 7.62 5.33 2.49 222.78%
DY 5.98 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 0.58 0.49 0.49 0.54 0.66 0.66 0.61 -3.29%

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