[CMSB] YoY Annualized Quarter 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- -107.43%
YoY- -120.78%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 921,368 905,468 710,532 718,132 738,712 5,704,228 5,646,280 -26.05%
PBT 199,588 172,264 85,396 32,768 95,744 -137,816 726,192 -19.35%
Tax -53,984 -34,408 -26,436 -26,332 -31,244 -324,640 -277,072 -23.84%
NP 145,604 137,856 58,960 6,436 64,500 -462,456 449,120 -17.10%
-
NP to SH 125,380 122,420 48,520 -7,116 34,252 20,696 7,204 60.91%
-
Tax Rate 27.05% 19.97% 30.96% 80.36% 32.63% - 38.15% -
Total Cost 775,764 767,612 651,572 711,696 674,212 6,166,684 5,197,160 -27.14%
-
Net Worth 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 857,930 7.81%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 857,930 7.81%
NOSH 329,600 329,397 329,619 329,444 329,346 329,554 327,454 0.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.80% 15.22% 8.30% 0.90% 8.73% -8.11% 7.95% -
ROE 9.30% 9.11% 3.76% -0.57% 2.75% 2.39% 0.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 279.54 274.89 215.56 217.98 224.30 1,730.89 1,724.29 -26.13%
EPS 38.04 37.16 14.72 -2.16 10.40 6.28 2.20 60.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.08 3.91 3.79 3.78 2.63 2.62 7.69%
Adjusted Per Share Value based on latest NOSH - 329,444
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 85.72 84.24 66.11 66.81 68.73 530.71 525.32 -26.05%
EPS 11.67 11.39 4.51 -0.66 3.19 1.93 0.67 60.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2542 1.2504 1.1991 1.1617 1.1583 0.8064 0.7982 7.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.38 2.53 2.68 1.20 2.05 2.04 1.11 -
P/RPS 0.85 0.92 1.24 0.55 0.91 0.12 0.06 55.49%
P/EPS 6.26 6.81 18.21 -55.56 19.71 32.48 50.45 -29.35%
EY 15.98 14.69 5.49 -1.80 5.07 3.08 1.98 41.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.69 0.32 0.54 0.78 0.42 5.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 24/05/07 29/05/06 -
Price 2.49 2.20 2.20 1.46 2.23 2.33 0.96 -
P/RPS 0.89 0.80 1.02 0.67 0.99 0.13 0.06 56.68%
P/EPS 6.55 5.92 14.95 -67.59 21.44 37.10 43.64 -27.07%
EY 15.28 16.89 6.69 -1.48 4.66 2.70 2.29 37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.56 0.39 0.59 0.89 0.37 8.68%

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