[CMSB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.65%
YoY- -12.37%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,492,956 1,416,841 1,312,121 1,297,382 1,241,436 1,203,565 1,081,102 24.03%
PBT 264,764 294,894 248,202 247,252 219,252 226,906 219,377 13.36%
Tax -73,956 -79,346 -66,262 -72,586 -67,224 -60,279 -57,764 17.92%
NP 190,808 215,548 181,940 174,666 152,028 166,627 161,613 11.71%
-
NP to SH 155,584 175,072 146,310 137,482 114,908 135,735 134,110 10.41%
-
Tax Rate 27.93% 26.91% 26.70% 29.36% 30.66% 26.57% 26.33% -
Total Cost 1,302,148 1,201,293 1,130,181 1,122,716 1,089,408 1,036,938 919,489 26.13%
-
Net Worth 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 11.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 56,628 22,087 32,749 - 55,745 21,630 -
Div Payout % - 32.35% 15.10% 23.82% - 41.07% 16.13% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 11.21%
NOSH 339,406 333,109 331,319 327,494 322,413 327,916 324,461 3.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.78% 15.21% 13.87% 13.46% 12.25% 13.84% 14.95% -
ROE 9.17% 10.77% 9.40% 9.09% 7.65% 9.08% 9.27% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 439.87 425.34 396.03 396.15 385.05 367.03 333.20 20.36%
EPS 45.84 17.52 44.16 41.98 35.64 41.39 41.33 7.15%
DPS 0.00 17.00 6.67 10.00 0.00 17.00 6.67 -
NAPS 5.00 4.88 4.70 4.62 4.66 4.56 4.46 7.92%
Adjusted Per Share Value based on latest NOSH - 331,791
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 138.90 131.82 122.07 120.70 115.50 111.98 100.58 24.03%
EPS 14.47 16.29 13.61 12.79 10.69 12.63 12.48 10.37%
DPS 0.00 5.27 2.05 3.05 0.00 5.19 2.01 -
NAPS 1.5789 1.5124 1.4488 1.4077 1.3978 1.3912 1.3463 11.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.80 6.87 5.08 5.29 3.02 3.33 3.30 -
P/RPS 2.23 1.62 1.28 1.34 0.78 0.91 0.99 71.92%
P/EPS 21.38 13.07 11.50 12.60 8.47 8.04 7.98 93.01%
EY 4.68 7.65 8.69 7.94 11.80 12.43 12.53 -48.16%
DY 0.00 2.47 1.31 1.89 0.00 5.11 2.02 -
P/NAPS 1.96 1.41 1.08 1.15 0.65 0.73 0.74 91.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 -
Price 9.86 7.51 5.90 4.60 5.30 3.01 3.10 -
P/RPS 2.24 1.77 1.49 1.16 1.38 0.82 0.93 79.78%
P/EPS 21.51 14.29 13.36 10.96 14.87 7.27 7.50 101.99%
EY 4.65 7.00 7.48 9.13 6.72 13.75 13.33 -50.47%
DY 0.00 2.26 1.13 2.17 0.00 5.65 2.15 -
P/NAPS 1.97 1.54 1.26 1.00 1.14 0.66 0.70 99.45%

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