[CMSB] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[CMSB] CAHYA MATA SARAWAK BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 0.87%

YoY- 3724.9%

Quarter Report

CMSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	992,210	872,700	887,888	1,311,086	6,183,377	5,521,091	1,969,123	-10.79%
YoY %	13.69%	-1.71%	-32.28%	-78.80%	12.00%	180.38%	-	-
Horiz. %	50.39%	44.32%	45.09%	66.58%	314.02%	280.38%	100.00%	-
PBT	140,513	111,683	134,826	952,916	301,804	427,488	182,632	-4.27%
YoY %	25.81%	-17.17%	-85.85%	215.74%	-29.40%	134.07%	-	-
Horiz. %	76.94%	61.15%	73.82%	521.77%	165.25%	234.07%	100.00%	-
Tax	-31,089	-35,487	-10,579	-35,593	-274,184	-179,998	-169,380	-24.60%
YoY %	12.39%	-235.45%	70.28%	87.02%	-52.33%	-6.27%	-	-
Horiz. %	18.35%	20.95%	6.25%	21.01%	161.88%	106.27%	100.00%	-
NP	109,424	76,196	124,247	917,323	27,620	247,490	13,252	42.14%
YoY %	43.61%	-38.67%	-86.46%	3,221.23%	-88.84%	1,767.57%	-	-
Horiz. %	825.72%	574.98%	937.57%	6,922.15%	208.42%	1,867.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,256	54,898	85,428	391,555	10,237	-109,085	13,252	36.08%
YoY %	53.48%	-35.74%	-78.18%	3,724.90%	109.38%	-923.16%	-	-
Horiz. %	635.80%	414.26%	644.64%	2,954.69%	77.25%	-823.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.13%	31.77%	7.85%	3.74%	90.85%	42.11%	92.74%	-
YoY %	-30.34%	304.71%	109.89%	-95.88%	115.74%	-54.59%	-	-
Horiz. %	23.86%	34.26%	8.46%	4.03%	97.96%	45.41%	100.00%	-
Total Cost	882,786	796,504	763,641	393,763	6,155,757	5,273,601	1,955,871	-12.41%
YoY %	10.83%	4.30%	93.93%	-93.60%	16.73%	169.63%	-	-
Horiz. %	45.14%	40.72%	39.04%	20.13%	314.73%	269.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,343,943	1,288,812	1,248,594	1,244,928	866,727	857,930	790,063	9.25%
YoY %	4.28%	3.22%	0.29%	43.64%	1.03%	8.59%	-	-
Horiz. %	170.11%	163.13%	158.04%	157.57%	109.70%	108.59%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	32,930	16,455	16,475	16,477	16,466	16,473	16,469	12.23%
YoY %	100.12%	-0.12%	-0.01%	0.07%	-0.04%	0.02%	-	-
Horiz. %	199.95%	99.91%	100.04%	100.05%	99.98%	100.02%	100.00%	-
Div Payout %	39.08%	29.98%	19.29%	4.21%	160.85%	0.00%	124.28%	-
YoY %	30.35%	55.42%	358.19%	-97.38%	0.00%	0.00%	-	-
Horiz. %	31.45%	24.12%	15.52%	3.39%	129.43%	0.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,343,943	1,288,812	1,248,594	1,244,928	866,727	857,930	790,063	9.25%
YoY %	4.28%	3.22%	0.29%	43.64%	1.03%	8.59%	-	-
Horiz. %	170.11%	163.13%	158.04%	157.57%	109.70%	108.59%	100.00%	-
NOSH	329,397	329,619	329,444	329,346	329,554	327,454	329,192	0.01%
YoY %	-0.07%	0.05%	0.03%	-0.06%	0.64%	-0.53%	-	-
Horiz. %	100.06%	100.13%	100.08%	100.05%	100.11%	99.47%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	11.03%	8.73%	13.99%	69.97%	0.45%	4.48%	0.67%	-
YoY %	26.35%	-37.60%	-80.01%	15,448.89%	-89.96%	568.66%	-	-
Horiz. %	1,646.27%	1,302.99%	2,088.06%	10,443.28%	67.16%	668.66%	100.00%	-
ROE	6.27%	4.26%	6.84%	31.45%	1.18%	-12.71%	1.68%	-
YoY %	47.18%	-37.72%	-78.25%	2,565.25%	109.28%	-856.55%	-	-
Horiz. %	373.21%	253.57%	407.14%	1,872.02%	70.24%	-756.55%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	301.22	264.76	269.51	398.09	1,876.29	1,686.06	598.17	-10.79%
YoY %	13.77%	-1.76%	-32.30%	-78.78%	11.28%	181.87%	-	-
Horiz. %	50.36%	44.26%	45.06%	66.55%	313.67%	281.87%	100.00%	-
EPS	25.58	16.65	25.93	118.89	3.11	-33.31	4.03	36.05%
YoY %	53.63%	-35.79%	-78.19%	3,722.83%	109.34%	-926.55%	-	-
Horiz. %	634.74%	413.15%	643.42%	2,950.12%	77.17%	-826.55%	100.00%	-
DPS	10.00	5.00	5.00	5.00	5.00	5.03	5.00	12.24%
YoY %	100.00%	0.00%	0.00%	0.00%	-0.60%	0.60%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	100.60%	100.00%	-
NAPS	4.08	3.91	3.79	3.78	2.63	2.62	2.40	9.24%
YoY %	4.35%	3.17%	0.26%	43.73%	0.38%	9.17%	-	-
Horiz. %	170.00%	162.92%	157.92%	157.50%	109.58%	109.17%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 329,346
RPS	92.34	81.22	82.63	122.02	575.46	513.83	183.26	-10.79%
YoY %	13.69%	-1.71%	-32.28%	-78.80%	11.99%	180.38%	-	-
Horiz. %	50.39%	44.32%	45.09%	66.58%	314.01%	280.38%	100.00%	-
EPS	7.84	5.11	7.95	36.44	0.95	-10.15	1.23	36.14%
YoY %	53.42%	-35.72%	-78.18%	3,735.79%	109.36%	-925.20%	-	-
Horiz. %	637.40%	415.45%	646.34%	2,962.60%	77.24%	-825.20%	100.00%	-
DPS	3.06	1.53	1.53	1.53	1.53	1.53	1.53	12.24%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2508	1.1994	1.162	1.1586	0.8066	0.7984	0.7353	9.25%
YoY %	4.29%	3.22%	0.29%	43.64%	1.03%	8.58%	-	-
Horiz. %	170.11%	163.12%	158.03%	157.57%	109.70%	108.58%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.53	2.68	1.20	2.05	2.04	1.11	1.24	-
P/RPS	0.84	1.01	0.45	0.51	0.11	0.07	0.21	25.97%
YoY %	-16.83%	124.44%	-11.76%	363.64%	57.14%	-66.67%	-	-
Horiz. %	400.00%	480.95%	214.29%	242.86%	52.38%	33.33%	100.00%	-
P/EPS	9.89	16.09	4.63	1.72	65.67	-3.33	30.80	-17.24%
YoY %	-38.53%	247.52%	169.19%	-97.38%	2,072.07%	-110.81%	-	-
Horiz. %	32.11%	52.24%	15.03%	5.58%	213.21%	-10.81%	100.00%	-
EY	10.11	6.21	21.61	57.99	1.52	-30.01	3.25	20.81%
YoY %	62.80%	-71.26%	-62.73%	3,715.13%	105.06%	-1,023.38%	-	-
Horiz. %	311.08%	191.08%	664.92%	1,784.31%	46.77%	-923.38%	100.00%	-
DY	3.95	1.87	4.17	2.44	2.45	4.53	4.03	-0.33%
YoY %	111.23%	-55.16%	70.90%	-0.41%	-45.92%	12.41%	-	-
Horiz. %	98.01%	46.40%	103.47%	60.55%	60.79%	112.41%	100.00%	-
P/NAPS	0.62	0.69	0.32	0.54	0.78	0.42	0.52	2.97%
YoY %	-10.14%	115.62%	-40.74%	-30.77%	85.71%	-19.23%	-	-
Horiz. %	119.23%	132.69%	61.54%	103.85%	150.00%	80.77%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	03/06/10	26/05/09	21/05/08	24/05/07	29/05/06	30/05/05	-
Price	2.20	2.20	1.46	2.23	2.33	0.96	1.30	-
P/RPS	0.73	0.83	0.54	0.56	0.12	0.06	0.22	22.11%
YoY %	-12.05%	53.70%	-3.57%	366.67%	100.00%	-72.73%	-	-
Horiz. %	331.82%	377.27%	245.45%	254.55%	54.55%	27.27%	100.00%	-
P/EPS	8.60	13.21	5.63	1.88	75.01	-2.88	32.29	-19.78%
YoY %	-34.90%	134.64%	199.47%	-97.49%	2,704.51%	-108.92%	-	-
Horiz. %	26.63%	40.91%	17.44%	5.82%	232.30%	-8.92%	100.00%	-
EY	11.63	7.57	17.76	53.31	1.33	-34.70	3.10	24.64%
YoY %	53.63%	-57.38%	-66.69%	3,908.27%	103.83%	-1,219.35%	-	-
Horiz. %	375.16%	244.19%	572.90%	1,719.68%	42.90%	-1,119.35%	100.00%	-
DY	4.55	2.27	3.42	2.24	2.15	5.24	3.85	2.82%
YoY %	100.44%	-33.63%	52.68%	4.19%	-58.97%	36.10%	-	-
Horiz. %	118.18%	58.96%	88.83%	58.18%	55.84%	136.10%	100.00%	-
P/NAPS	0.54	0.56	0.39	0.59	0.89	0.37	0.54	0.00%
YoY %	-3.57%	43.59%	-33.90%	-33.71%	140.54%	-31.48%	-	-
Horiz. %	100.00%	103.70%	72.22%	109.26%	164.81%	68.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos