[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 150.25%
YoY- 34.39%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 310,359 1,203,565 810,827 522,543 230,342 1,012,609 725,089 -43.17%
PBT 54,813 226,906 164,533 120,010 49,897 178,722 140,097 -46.47%
Tax -16,806 -60,279 -43,323 -28,347 -13,496 -34,233 -24,707 -22.63%
NP 38,007 166,627 121,210 91,663 36,401 144,489 115,390 -52.27%
-
NP to SH 28,727 135,735 100,583 78,441 31,345 120,022 96,508 -55.38%
-
Tax Rate 30.66% 26.57% 26.33% 23.62% 27.05% 19.15% 17.64% -
Total Cost 272,352 1,036,938 689,617 430,880 193,941 868,120 609,699 -41.53%
-
Net Worth 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 5.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 55,745 16,223 16,479 - 49,421 - -
Div Payout % - 41.07% 16.13% 21.01% - 41.18% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 5.30%
NOSH 322,413 327,916 324,461 329,584 329,600 329,478 329,454 -1.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.25% 13.84% 14.95% 17.54% 15.80% 14.27% 15.91% -
ROE 1.91% 9.08% 6.95% 5.78% 2.33% 8.47% 6.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.26 367.03 249.90 158.55 69.89 307.34 220.09 -42.35%
EPS 8.91 41.39 31.00 23.80 9.51 36.43 29.29 -54.73%
DPS 0.00 17.00 5.00 5.00 0.00 15.00 0.00 -
NAPS 4.66 4.56 4.46 4.12 4.09 4.30 4.22 6.82%
Adjusted Per Share Value based on latest NOSH - 329,573
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.88 111.98 75.44 48.62 21.43 94.21 67.46 -43.16%
EPS 2.67 12.63 9.36 7.30 2.92 11.17 8.98 -55.41%
DPS 0.00 5.19 1.51 1.53 0.00 4.60 0.00 -
NAPS 1.3979 1.3912 1.3464 1.2634 1.2542 1.3181 1.2935 5.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.02 3.33 3.30 2.38 2.38 2.09 1.95 -
P/RPS 3.14 0.91 1.32 1.50 3.41 0.68 0.89 131.57%
P/EPS 33.89 8.04 10.65 10.00 25.03 5.74 6.66 195.55%
EY 2.95 12.43 9.39 10.00 4.00 17.43 15.02 -66.17%
DY 0.00 5.11 1.52 2.10 0.00 7.18 0.00 -
P/NAPS 0.65 0.73 0.74 0.58 0.58 0.49 0.46 25.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 5.30 3.01 3.10 3.28 2.49 2.51 2.08 -
P/RPS 5.51 0.82 1.24 2.07 3.56 0.82 0.95 222.46%
P/EPS 59.48 7.27 10.00 13.78 26.18 6.89 7.10 311.95%
EY 1.68 13.75 10.00 7.26 3.82 14.51 14.08 -75.73%
DY 0.00 5.65 1.61 1.52 0.00 5.98 0.00 -
P/NAPS 1.14 0.66 0.70 0.80 0.61 0.58 0.49 75.48%

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