[CMSB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.46%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,203,565 1,081,102 1,045,086 921,368 1,012,609 966,785 968,660 15.49%
PBT 226,906 219,377 240,020 199,588 178,722 186,796 174,774 18.91%
Tax -60,279 -57,764 -56,694 -53,984 -34,233 -32,942 -40,062 31.14%
NP 166,627 161,613 183,326 145,604 144,489 153,853 134,712 15.15%
-
NP to SH 135,735 134,110 156,882 125,380 120,022 128,677 116,736 10.52%
-
Tax Rate 26.57% 26.33% 23.62% 27.05% 19.15% 17.64% 22.92% -
Total Cost 1,036,938 919,489 861,760 775,764 868,120 812,932 833,948 15.55%
-
Net Worth 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 1,351,080 6.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 55,745 21,630 32,958 - 49,421 - - -
Div Payout % 41.07% 16.13% 21.01% - 41.18% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 1,351,080 6.96%
NOSH 327,916 324,461 329,584 329,600 329,478 329,454 329,531 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.84% 14.95% 17.54% 15.80% 14.27% 15.91% 13.91% -
ROE 9.08% 9.27% 11.55% 9.30% 8.47% 9.26% 8.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 367.03 333.20 317.09 279.54 307.34 293.45 293.95 15.87%
EPS 41.39 41.33 47.60 38.04 36.43 39.05 35.44 10.84%
DPS 17.00 6.67 10.00 0.00 15.00 0.00 0.00 -
NAPS 4.56 4.46 4.12 4.09 4.30 4.22 4.10 7.31%
Adjusted Per Share Value based on latest NOSH - 329,600
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 111.98 100.58 97.23 85.72 94.21 89.95 90.12 15.50%
EPS 12.63 12.48 14.60 11.66 11.17 11.97 10.86 10.53%
DPS 5.19 2.01 3.07 0.00 4.60 0.00 0.00 -
NAPS 1.3912 1.3463 1.2633 1.2542 1.3181 1.2935 1.257 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.33 3.30 2.38 2.38 2.09 1.95 2.20 -
P/RPS 0.91 0.99 0.75 0.85 0.68 0.66 0.75 13.69%
P/EPS 8.04 7.98 5.00 6.26 5.74 4.99 6.21 18.69%
EY 12.43 12.53 20.00 15.98 17.43 20.03 16.10 -15.77%
DY 5.11 2.02 4.20 0.00 7.18 0.00 0.00 -
P/NAPS 0.73 0.74 0.58 0.58 0.49 0.46 0.54 22.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 3.01 3.10 3.28 2.49 2.51 2.08 2.02 -
P/RPS 0.82 0.93 1.03 0.89 0.82 0.71 0.69 12.13%
P/EPS 7.27 7.50 6.89 6.55 6.89 5.33 5.70 17.52%
EY 13.75 13.33 14.51 15.28 14.51 18.78 17.54 -14.91%
DY 5.65 2.15 3.05 0.00 5.98 0.00 0.00 -
P/NAPS 0.66 0.70 0.80 0.61 0.58 0.49 0.49 21.85%

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