[CMSB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.36%
YoY- 463.7%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 875,230 1,311,086 2,552,465 4,011,192 5,389,318 6,183,377 6,168,890 -72.82%
PBT 156,649 952,916 894,526 959,989 1,025,846 301,804 517,806 -54.96%
Tax -39,316 -35,593 -108,942 -161,955 -219,986 -274,184 -262,292 -71.81%
NP 117,333 917,323 785,584 798,034 805,860 27,620 255,514 -40.50%
-
NP to SH 77,108 391,555 388,166 379,849 350,549 10,237 6,864 402.32%
-
Tax Rate 25.10% 3.74% 12.18% 16.87% 21.44% 90.85% 50.65% -
Total Cost 757,897 393,763 1,766,881 3,213,158 4,583,458 6,155,757 5,913,376 -74.61%
-
Net Worth 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 658,644 51.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,477 16,477 16,477 16,466 16,466 16,466 16,466 0.04%
Div Payout % 21.37% 4.21% 4.24% 4.33% 4.70% 160.85% 239.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 658,644 51.58%
NOSH 329,382 329,346 329,543 329,299 329,433 329,554 329,322 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.41% 69.97% 30.78% 19.90% 14.95% 0.45% 4.14% -
ROE 6.28% 31.45% 39.26% 31.26% 29.15% 1.18% 1.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 265.72 398.09 774.55 1,218.10 1,635.94 1,876.29 1,873.21 -72.83%
EPS 23.41 118.89 117.79 115.35 106.41 3.11 2.08 402.95%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.73 3.78 3.00 3.69 3.65 2.63 2.00 51.57%
Adjusted Per Share Value based on latest NOSH - 329,299
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.43 121.98 237.48 373.20 501.42 575.29 573.95 -72.82%
EPS 7.17 36.43 36.11 35.34 32.61 0.95 0.64 401.41%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1431 1.1583 0.9198 1.1305 1.1187 0.8064 0.6128 51.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 2.05 2.29 2.37 2.29 2.04 1.46 -
P/RPS 0.70 0.51 0.30 0.19 0.14 0.11 0.08 325.18%
P/EPS 7.99 1.72 1.94 2.05 2.15 65.67 70.05 -76.51%
EY 12.52 57.99 51.44 48.67 46.47 1.52 1.43 325.35%
DY 2.67 2.44 2.18 2.11 2.18 2.45 3.42 -15.22%
P/NAPS 0.50 0.54 0.76 0.64 0.63 0.78 0.73 -22.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 27/02/08 27/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.74 2.23 2.00 2.34 2.47 2.33 1.86 -
P/RPS 0.65 0.56 0.26 0.19 0.15 0.12 0.10 248.68%
P/EPS 7.43 1.88 1.70 2.03 2.32 75.01 89.24 -80.96%
EY 13.45 53.31 58.89 49.30 43.08 1.33 1.12 425.20%
DY 2.87 2.24 2.50 2.14 2.02 2.15 2.69 4.41%
P/NAPS 0.47 0.59 0.67 0.63 0.68 0.89 0.93 -36.57%

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