[CMSB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.23%
YoY- -51.65%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,081,102 966,785 879,241 816,184 859,642 3,111,089 5,988,018 -24.80%
PBT 219,377 186,796 91,481 87,077 161,273 1,127,077 537,500 -13.86%
Tax -57,764 -32,942 -14,932 -33,106 -36,704 -126,757 -260,540 -22.18%
NP 161,613 153,853 76,549 53,970 124,569 1,000,320 276,960 -8.57%
-
NP to SH 134,110 128,677 61,569 37,821 78,222 488,252 -9,061 -
-
Tax Rate 26.33% 17.64% 16.32% 38.02% 22.76% 11.25% 48.47% -
Total Cost 919,489 812,932 802,692 762,213 735,073 2,110,769 5,711,058 -26.22%
-
Net Worth 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 837,953 9.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 21,630 - - - - - - -
Div Payout % 16.13% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 1,215,688 837,953 9.52%
NOSH 324,461 329,454 329,365 329,454 329,404 329,454 329,902 -0.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.95% 15.91% 8.71% 6.61% 14.49% 32.15% 4.63% -
ROE 9.27% 9.26% 4.70% 2.99% 6.47% 40.16% -1.08% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 333.20 293.45 266.95 247.74 260.97 944.31 1,815.09 -24.59%
EPS 41.33 39.05 18.69 11.48 23.75 148.20 -2.75 -
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.22 3.98 3.84 3.67 3.69 2.54 9.82%
Adjusted Per Share Value based on latest NOSH - 329,735
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.58 89.95 81.80 75.93 79.98 289.44 557.10 -24.80%
EPS 12.48 11.97 5.73 3.52 7.28 45.43 -0.84 -
DPS 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3463 1.2935 1.2196 1.177 1.1247 1.131 0.7796 9.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.30 1.95 2.68 1.48 1.60 2.37 1.05 -
P/RPS 0.99 0.66 1.00 0.60 0.61 0.25 0.06 59.48%
P/EPS 7.98 4.99 14.34 12.89 6.74 1.60 -38.23 -
EY 12.53 20.03 6.98 7.76 14.84 62.53 -2.62 -
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.67 0.39 0.44 0.64 0.41 10.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 27/11/07 30/11/06 -
Price 3.10 2.08 2.63 1.54 1.15 2.34 1.48 -
P/RPS 0.93 0.71 0.99 0.62 0.44 0.25 0.08 50.45%
P/EPS 7.50 5.33 14.07 13.41 4.84 1.58 -53.88 -
EY 13.33 18.78 7.11 7.45 20.65 63.33 -1.86 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.66 0.40 0.31 0.63 0.58 3.18%

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