[CMSB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.35%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,050,822 1,000,835 912,631 878,824 875,230 5,389,318 5,687,549 -24.51%
PBT 211,177 168,210 106,712 122,144 156,649 1,025,846 432,535 -11.25%
Tax -42,549 -36,842 -34,336 -8,094 -39,316 -219,986 -202,208 -22.85%
NP 168,628 131,368 72,376 114,050 117,333 805,860 230,327 -5.05%
-
NP to SH 139,935 104,712 50,789 76,587 77,108 350,549 -107,402 -
-
Tax Rate 20.15% 21.90% 32.18% 6.63% 25.10% 21.44% 46.75% -
Total Cost 882,194 869,467 840,255 764,774 757,897 4,583,458 5,457,222 -26.17%
-
Net Worth 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 847,797 8.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 65,915 32,930 16,455 16,475 16,477 16,466 16,473 25.97%
Div Payout % 47.10% 31.45% 32.40% 21.51% 21.37% 4.70% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 847,797 8.15%
NOSH 329,573 329,289 329,144 328,991 329,382 329,433 329,882 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.05% 13.13% 7.93% 12.98% 13.41% 14.95% 4.05% -
ROE 10.31% 7.76% 3.96% 6.16% 6.28% 29.15% -12.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 318.84 303.94 277.27 267.13 265.72 1,635.94 1,724.11 -24.50%
EPS 42.46 31.80 15.43 23.28 23.41 106.41 -32.56 -
DPS 20.00 10.00 5.00 5.00 5.00 5.00 5.00 25.96%
NAPS 4.12 4.10 3.90 3.78 3.73 3.65 2.57 8.17%
Adjusted Per Share Value based on latest NOSH - 328,991
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 97.77 93.12 84.91 81.76 81.43 501.42 529.16 -24.51%
EPS 13.02 9.74 4.73 7.13 7.17 32.61 -9.99 -
DPS 6.13 3.06 1.53 1.53 1.53 1.53 1.53 25.99%
NAPS 1.2633 1.2561 1.1943 1.157 1.1431 1.1187 0.7888 8.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.38 2.20 2.37 1.50 1.87 2.29 1.09 -
P/RPS 0.75 0.72 0.85 0.56 0.70 0.14 0.06 52.28%
P/EPS 5.61 6.92 15.36 6.44 7.99 2.15 -3.35 -
EY 17.84 14.45 6.51 15.52 12.52 46.47 -29.87 -
DY 8.40 4.55 2.11 3.33 2.67 2.18 4.59 10.58%
P/NAPS 0.58 0.54 0.61 0.40 0.50 0.63 0.42 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 3.28 2.02 2.37 1.59 1.74 2.47 0.99 -
P/RPS 1.03 0.66 0.85 0.60 0.65 0.15 0.06 60.54%
P/EPS 7.73 6.35 15.36 6.83 7.43 2.32 -3.04 -
EY 12.94 15.74 6.51 14.64 13.45 43.08 -32.89 -
DY 6.10 4.95 2.11 3.14 2.87 2.02 5.05 3.19%
P/NAPS 0.80 0.49 0.61 0.42 0.47 0.68 0.39 12.70%

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