[CMSB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 49.14%
YoY- 109.38%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 872,700 887,888 1,311,086 6,183,377 5,521,091 1,969,123 1,082,029 -3.51%
PBT 111,683 134,826 952,916 301,804 427,488 182,632 108,504 0.48%
Tax -35,487 -10,579 -35,593 -274,184 -179,998 -169,380 -76,333 -11.97%
NP 76,196 124,247 917,323 27,620 247,490 13,252 32,171 15.44%
-
NP to SH 54,898 85,428 391,555 10,237 -109,085 13,252 32,171 9.31%
-
Tax Rate 31.77% 7.85% 3.74% 90.85% 42.11% 92.74% 70.35% -
Total Cost 796,504 763,641 393,763 6,155,757 5,273,601 1,955,871 1,049,858 -4.49%
-
Net Worth 1,288,812 1,248,594 1,244,928 866,727 857,930 790,063 777,041 8.79%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 16,455 16,475 16,477 16,466 16,473 16,469 16,437 0.01%
Div Payout % 29.98% 19.29% 4.21% 160.85% 0.00% 124.28% 51.09% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,288,812 1,248,594 1,244,928 866,727 857,930 790,063 777,041 8.79%
NOSH 329,619 329,444 329,346 329,554 327,454 329,192 329,254 0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.73% 13.99% 69.97% 0.45% 4.48% 0.67% 2.97% -
ROE 4.26% 6.84% 31.45% 1.18% -12.71% 1.68% 4.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 264.76 269.51 398.09 1,876.29 1,686.06 598.17 328.63 -3.53%
EPS 16.65 25.93 118.89 3.11 -33.31 4.03 9.77 9.28%
DPS 5.00 5.00 5.00 5.00 5.03 5.00 5.00 0.00%
NAPS 3.91 3.79 3.78 2.63 2.62 2.40 2.36 8.77%
Adjusted Per Share Value based on latest NOSH - 329,554
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 81.22 82.63 122.02 575.46 513.83 183.26 100.70 -3.51%
EPS 5.11 7.95 36.44 0.95 -10.15 1.23 2.99 9.33%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1994 1.162 1.1586 0.8066 0.7984 0.7353 0.7232 8.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.68 1.20 2.05 2.04 1.11 1.24 2.06 -
P/RPS 1.01 0.45 0.51 0.11 0.07 0.21 0.63 8.18%
P/EPS 16.09 4.63 1.72 65.67 -3.33 30.80 21.08 -4.40%
EY 6.21 21.61 57.99 1.52 -30.01 3.25 4.74 4.60%
DY 1.87 4.17 2.44 2.45 4.53 4.03 2.43 -4.27%
P/NAPS 0.69 0.32 0.54 0.78 0.42 0.52 0.87 -3.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/06/10 26/05/09 21/05/08 24/05/07 29/05/06 30/05/05 27/05/04 -
Price 2.20 1.46 2.23 2.33 0.96 1.30 1.66 -
P/RPS 0.83 0.54 0.56 0.12 0.06 0.22 0.51 8.45%
P/EPS 13.21 5.63 1.88 75.01 -2.88 32.29 16.99 -4.10%
EY 7.57 17.76 53.31 1.33 -34.70 3.10 5.89 4.26%
DY 2.27 3.42 2.24 2.15 5.24 3.85 3.01 -4.59%
P/NAPS 0.56 0.39 0.59 0.89 0.37 0.54 0.70 -3.64%

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