[CMSB] QoQ TTM 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- 2.19%
YoY- 5555.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 863,881 875,230 1,311,086 2,552,465 4,011,192 5,389,318 6,183,377 -72.97%
PBT 170,173 156,649 952,916 894,526 959,989 1,025,846 301,804 -31.67%
Tax -41,402 -39,316 -35,593 -108,942 -161,955 -219,986 -274,184 -71.54%
NP 128,771 117,333 917,323 785,584 798,034 805,860 27,620 178.29%
-
NP to SH 80,644 77,108 391,555 388,166 379,849 350,549 10,237 294.42%
-
Tax Rate 24.33% 25.10% 3.74% 12.18% 16.87% 21.44% 90.85% -
Total Cost 735,110 757,897 393,763 1,766,881 3,213,158 4,583,458 6,155,757 -75.65%
-
Net Worth 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 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 16,477 16,477 16,477 16,477 16,466 16,466 16,466 0.04%
Div Payout % 20.43% 21.37% 4.21% 4.24% 4.33% 4.70% 160.85% -
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 1,209,034 1,228,595 1,244,928 988,629 1,215,113 1,202,430 866,727 24.76%
NOSH 329,437 329,382 329,346 329,543 329,299 329,433 329,554 -0.02%
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 14.91% 13.41% 69.97% 30.78% 19.90% 14.95% 0.45% -
ROE 6.67% 6.28% 31.45% 39.26% 31.26% 29.15% 1.18% -
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 262.23 265.72 398.09 774.55 1,218.10 1,635.94 1,876.29 -72.97%
EPS 24.48 23.41 118.89 117.79 115.35 106.41 3.11 294.21%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.67 3.73 3.78 3.00 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 80.37 81.43 121.98 237.48 373.20 501.42 575.29 -72.97%
EPS 7.50 7.17 36.43 36.11 35.34 32.61 0.95 294.99%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1249 1.1431 1.1583 0.9198 1.1305 1.1187 0.8064 24.77%
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 0.61 0.70 0.51 0.30 0.19 0.14 0.11 212.32%
P/EPS 6.54 7.99 1.72 1.94 2.05 2.15 65.67 -78.42%
EY 15.30 12.52 57.99 51.44 48.67 46.47 1.52 364.23%
DY 3.13 2.67 2.44 2.18 2.11 2.18 2.45 17.68%
P/NAPS 0.44 0.50 0.54 0.76 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 0.44 0.65 0.56 0.26 0.19 0.15 0.12 137.22%
P/EPS 4.70 7.43 1.88 1.70 2.03 2.32 75.01 -84.14%
EY 21.29 13.45 53.31 58.89 49.30 43.08 1.33 531.95%
DY 4.35 2.87 2.24 2.50 2.14 2.02 2.15 59.76%
P/NAPS 0.31 0.47 0.59 0.67 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