[CMSB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
03-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.37%
YoY- 781.84%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,241,436 921,368 905,468 710,532 718,132 738,712 5,704,228 -22.42%
PBT 219,252 199,588 172,264 85,396 32,768 95,744 -137,816 -
Tax -67,224 -53,984 -34,408 -26,436 -26,332 -31,244 -324,640 -23.06%
NP 152,028 145,604 137,856 58,960 6,436 64,500 -462,456 -
-
NP to SH 114,908 125,380 122,420 48,520 -7,116 34,252 20,696 33.03%
-
Tax Rate 30.66% 27.05% 19.97% 30.96% 80.36% 32.63% - -
Total Cost 1,089,408 775,764 767,612 651,572 711,696 674,212 6,166,684 -25.07%
-
Net Worth 1,502,444 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 9.59%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,502,444 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 9.59%
NOSH 322,413 329,600 329,397 329,619 329,444 329,346 329,554 -0.36%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.25% 15.80% 15.22% 8.30% 0.90% 8.73% -8.11% -
ROE 7.65% 9.30% 9.11% 3.76% -0.57% 2.75% 2.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 385.05 279.54 274.89 215.56 217.98 224.30 1,730.89 -22.14%
EPS 35.64 38.04 37.16 14.72 -2.16 10.40 6.28 33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.66 4.09 4.08 3.91 3.79 3.78 2.63 9.99%
Adjusted Per Share Value based on latest NOSH - 329,619
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.54 85.75 84.27 66.13 66.83 68.75 530.87 -22.42%
EPS 10.69 11.67 11.39 4.52 -0.66 3.19 1.93 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3983 1.2546 1.2508 1.1994 1.162 1.1586 0.8066 9.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.02 2.38 2.53 2.68 1.20 2.05 2.04 -
P/RPS 0.78 0.85 0.92 1.24 0.55 0.91 0.12 36.57%
P/EPS 8.47 6.26 6.81 18.21 -55.56 19.71 32.48 -20.05%
EY 11.80 15.98 14.69 5.49 -1.80 5.07 3.08 25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.62 0.69 0.32 0.54 0.78 -2.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 24/05/07 -
Price 5.30 2.49 2.20 2.20 1.46 2.23 2.33 -
P/RPS 1.38 0.89 0.80 1.02 0.67 0.99 0.13 48.19%
P/EPS 14.87 6.55 5.92 14.95 -67.59 21.44 37.10 -14.12%
EY 6.72 15.28 16.89 6.69 -1.48 4.66 2.70 16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.61 0.54 0.56 0.39 0.59 0.89 4.20%

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