[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 68.78%
YoY- 61.66%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 867,844 490,989 1,673,898 1,169,668 756,601 373,239 1,416,841 -27.94%
PBT 161,717 95,010 341,452 269,018 164,839 66,191 294,894 -33.07%
Tax -40,571 -23,996 -75,844 -59,348 -40,865 -18,489 -79,346 -36.13%
NP 121,146 71,014 265,608 209,670 123,974 47,702 215,548 -31.96%
-
NP to SH 98,084 57,423 221,335 177,392 105,103 38,896 175,072 -32.11%
-
Tax Rate 25.09% 25.26% 22.21% 22.06% 24.79% 27.93% 26.91% -
Total Cost 746,698 419,975 1,408,290 959,998 632,627 325,537 1,201,293 -27.22%
-
Net Worth 1,869,413 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 9.79%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,115 - 87,831 15,470 15,426 - 56,628 -56.83%
Div Payout % 16.43% - 39.68% 8.72% 14.68% - 32.35% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,869,413 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 9.79%
NOSH 1,074,375 1,040,271 1,033,309 1,031,348 1,028,405 339,406 333,109 118.76%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.96% 14.46% 15.87% 17.93% 16.39% 12.78% 15.21% -
ROE 5.25% 3.08% 12.31% 10.00% 6.08% 2.29% 10.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.78 47.20 161.99 113.41 73.57 109.97 425.34 -67.05%
EPS 9.30 5.52 21.42 17.20 10.22 11.46 17.52 -34.51%
DPS 1.50 0.00 8.50 1.50 1.50 0.00 17.00 -80.26%
NAPS 1.74 1.79 1.74 1.72 1.68 5.00 4.88 -49.81%
Adjusted Per Share Value based on latest NOSH - 1,038,436
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.74 45.68 155.73 108.82 70.39 34.72 131.82 -27.94%
EPS 9.13 5.34 20.59 16.50 9.78 3.62 16.29 -32.09%
DPS 1.50 0.00 8.17 1.44 1.44 0.00 5.27 -56.82%
NAPS 1.7392 1.7324 1.6728 1.6504 1.6074 1.5789 1.5124 9.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.15 4.50 3.96 4.35 3.73 9.80 6.87 -
P/RPS 6.38 9.53 2.44 3.84 5.07 8.91 1.62 150.01%
P/EPS 56.41 81.52 18.49 25.29 36.50 85.51 13.07 165.79%
EY 1.77 1.23 5.41 3.95 2.74 1.17 7.65 -62.41%
DY 0.29 0.00 2.15 0.34 0.40 0.00 2.47 -76.11%
P/NAPS 2.96 2.51 2.28 2.53 2.22 1.96 1.41 64.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 18/05/15 25/02/15 26/11/14 27/08/14 14/05/14 26/02/14 -
Price 4.91 5.37 4.29 4.45 4.19 9.86 7.51 -
P/RPS 6.08 11.38 2.65 3.92 5.70 8.97 1.77 128.17%
P/EPS 53.78 97.28 20.03 25.87 41.00 86.04 14.29 142.53%
EY 1.86 1.03 4.99 3.87 2.44 1.16 7.00 -58.76%
DY 0.31 0.00 1.98 0.34 0.36 0.00 2.26 -73.49%
P/NAPS 2.82 3.00 2.47 2.59 2.49 1.97 1.54 49.84%

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