[CMSB] QoQ Cumulative 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- 139.29%
YoY- -12.37%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 373,239 1,416,841 984,091 648,691 310,359 1,203,565 810,827 -40.41%
PBT 66,191 294,894 186,152 123,626 54,813 226,906 164,533 -45.53%
Tax -18,489 -79,346 -49,697 -36,293 -16,806 -60,279 -43,323 -43.34%
NP 47,702 215,548 136,455 87,333 38,007 166,627 121,210 -46.32%
-
NP to SH 38,896 175,072 109,733 68,741 28,727 135,735 100,583 -46.95%
-
Tax Rate 27.93% 26.91% 26.70% 29.36% 30.66% 26.57% 26.33% -
Total Cost 325,537 1,201,293 847,636 561,358 272,352 1,036,938 689,617 -39.40%
-
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 16,565 16,374 - 55,745 16,223 -
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 2.29% 10.77% 7.05% 4.54% 1.91% 9.08% 6.95% -
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 109.97 425.34 297.02 198.08 96.26 367.03 249.90 -42.17%
EPS 11.46 17.52 33.12 20.99 8.91 41.39 31.00 -48.52%
DPS 0.00 17.00 5.00 5.00 0.00 17.00 5.00 -
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 34.72 131.82 91.56 60.35 28.87 111.98 75.44 -40.41%
EPS 3.62 16.29 10.21 6.40 2.67 12.63 9.36 -46.94%
DPS 0.00 5.27 1.54 1.52 0.00 5.19 1.51 -
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 8.91 1.62 1.71 2.67 3.14 0.91 1.32 257.58%
P/EPS 85.51 13.07 15.34 25.20 33.89 8.04 10.65 301.47%
EY 1.17 7.65 6.52 3.97 2.95 12.43 9.39 -75.08%
DY 0.00 2.47 0.98 0.95 0.00 5.11 1.52 -
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 8.97 1.77 1.99 2.32 5.51 0.82 1.24 274.48%
P/EPS 86.04 14.29 17.81 21.92 59.48 7.27 10.00 320.43%
EY 1.16 7.00 5.61 4.56 1.68 13.75 10.00 -76.24%
DY 0.00 2.26 0.85 1.09 0.00 5.65 1.61 -
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