[CMSB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.42%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,513,202 1,492,956 1,416,841 1,312,121 1,297,382 1,241,436 1,203,565 16.53%
PBT 329,678 264,764 294,894 248,202 247,252 219,252 226,906 28.36%
Tax -81,730 -73,956 -79,346 -66,262 -72,586 -67,224 -60,279 22.57%
NP 247,948 190,808 215,548 181,940 174,666 152,028 166,627 30.43%
-
NP to SH 210,206 155,584 175,072 146,310 137,482 114,908 135,735 33.96%
-
Tax Rate 24.79% 27.93% 26.91% 26.70% 29.36% 30.66% 26.57% -
Total Cost 1,265,254 1,302,148 1,201,293 1,130,181 1,122,716 1,089,408 1,036,938 14.22%
-
Net Worth 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 10.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 30,852 - 56,628 22,087 32,749 - 55,745 -32.66%
Div Payout % 14.68% - 32.35% 15.10% 23.82% - 41.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 10.14%
NOSH 1,028,405 339,406 333,109 331,319 327,494 322,413 327,916 114.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.39% 12.78% 15.21% 13.87% 13.46% 12.25% 13.84% -
ROE 12.17% 9.17% 10.77% 9.40% 9.09% 7.65% 9.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 147.14 439.87 425.34 396.03 396.15 385.05 367.03 -45.72%
EPS 20.44 45.84 17.52 44.16 41.98 35.64 41.39 -37.60%
DPS 3.00 0.00 17.00 6.67 10.00 0.00 17.00 -68.63%
NAPS 1.68 5.00 4.88 4.70 4.62 4.66 4.56 -48.70%
Adjusted Per Share Value based on latest NOSH - 338,776
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 140.78 138.90 131.82 122.07 120.70 115.50 111.98 16.53%
EPS 19.56 14.47 16.29 13.61 12.79 10.69 12.63 33.96%
DPS 2.87 0.00 5.27 2.05 3.05 0.00 5.19 -32.70%
NAPS 1.6074 1.5789 1.5124 1.4488 1.4077 1.3978 1.3912 10.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.73 9.80 6.87 5.08 5.29 3.02 3.33 -
P/RPS 2.53 2.23 1.62 1.28 1.34 0.78 0.91 98.09%
P/EPS 18.25 21.38 13.07 11.50 12.60 8.47 8.04 72.97%
EY 5.48 4.68 7.65 8.69 7.94 11.80 12.43 -42.16%
DY 0.80 0.00 2.47 1.31 1.89 0.00 5.11 -71.05%
P/NAPS 2.22 1.96 1.41 1.08 1.15 0.65 0.73 110.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 -
Price 4.19 9.86 7.51 5.90 4.60 5.30 3.01 -
P/RPS 2.85 2.24 1.77 1.49 1.16 1.38 0.82 129.97%
P/EPS 20.50 21.51 14.29 13.36 10.96 14.87 7.27 99.97%
EY 4.88 4.65 7.00 7.48 9.13 6.72 13.75 -49.96%
DY 0.72 0.00 2.26 1.13 2.17 0.00 5.65 -74.77%
P/NAPS 2.49 1.97 1.54 1.26 1.00 1.14 0.66 142.93%

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