[CMSB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.8%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 874,600 860,439 878,824 887,888 893,033 863,881 875,230 -0.04%
PBT 98,526 94,923 122,144 134,826 150,570 170,173 156,649 -26.52%
Tax -35,461 -9,109 -8,094 -10,579 -11,807 -41,402 -39,316 -6.63%
NP 63,065 85,814 114,050 124,247 138,763 128,771 117,333 -33.81%
-
NP to SH 40,989 65,469 76,587 85,428 95,770 80,644 77,108 -34.30%
-
Tax Rate 35.99% 9.60% 6.63% 7.85% 7.84% 24.33% 25.10% -
Total Cost 811,535 774,625 764,774 763,641 754,270 735,110 757,897 4.65%
-
Net Worth 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 -13.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,455 16,475 16,475 16,475 16,475 16,477 16,477 -0.08%
Div Payout % 40.15% 25.16% 21.51% 19.29% 17.20% 20.43% 21.37% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 1,228,595 -13.52%
NOSH 329,113 329,735 328,991 329,444 329,501 329,437 329,382 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.21% 9.97% 12.98% 13.99% 15.54% 14.91% 13.41% -
ROE 4.15% 5.17% 6.16% 6.84% 7.67% 6.67% 6.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 265.74 260.95 267.13 269.51 271.03 262.23 265.72 0.00%
EPS 12.45 19.85 23.28 25.93 29.07 24.48 23.41 -34.28%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.00 3.84 3.78 3.79 3.79 3.67 3.73 -13.48%
Adjusted Per Share Value based on latest NOSH - 329,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.37 80.05 81.76 82.61 83.09 80.37 81.43 -0.04%
EPS 3.81 6.09 7.13 7.95 8.91 7.50 7.17 -34.31%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.9186 1.178 1.157 1.1617 1.1619 1.1249 1.1431 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.48 1.48 1.50 1.20 1.14 1.60 1.87 -
P/RPS 0.56 0.57 0.56 0.45 0.42 0.61 0.70 -13.78%
P/EPS 11.88 7.45 6.44 4.63 3.92 6.54 7.99 30.17%
EY 8.42 13.42 15.52 21.61 25.50 15.30 12.52 -23.18%
DY 3.38 3.38 3.33 4.17 4.39 3.13 2.67 16.97%
P/NAPS 0.49 0.39 0.40 0.32 0.30 0.44 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.89 1.54 1.59 1.46 1.15 1.15 1.74 -
P/RPS 0.71 0.59 0.60 0.54 0.42 0.44 0.65 6.04%
P/EPS 15.18 7.76 6.83 5.63 3.96 4.70 7.43 60.80%
EY 6.59 12.89 14.64 17.76 25.27 21.29 13.45 -37.76%
DY 2.65 3.25 3.14 3.42 4.35 4.35 2.87 -5.16%
P/NAPS 0.63 0.40 0.42 0.39 0.30 0.31 0.47 21.50%

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