[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 59.54%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,169,668 756,601 373,239 1,416,841 984,091 648,691 310,359 141.98%
PBT 269,018 164,839 66,191 294,894 186,152 123,626 54,813 188.52%
Tax -59,348 -40,865 -18,489 -79,346 -49,697 -36,293 -16,806 131.71%
NP 209,670 123,974 47,702 215,548 136,455 87,333 38,007 211.88%
-
NP to SH 177,392 105,103 38,896 175,072 109,733 68,741 28,727 236.21%
-
Tax Rate 22.06% 24.79% 27.93% 26.91% 26.70% 29.36% 30.66% -
Total Cost 959,998 632,627 325,537 1,201,293 847,636 561,358 272,352 131.43%
-
Net Worth 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 11.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,470 15,426 - 56,628 16,565 16,374 - -
Div Payout % 8.72% 14.68% - 32.35% 15.10% 23.82% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 11.69%
NOSH 1,031,348 1,028,405 339,406 333,109 331,319 327,494 322,413 116.94%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.93% 16.39% 12.78% 15.21% 13.87% 13.46% 12.25% -
ROE 10.00% 6.08% 2.29% 10.77% 7.05% 4.54% 1.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 113.41 73.57 109.97 425.34 297.02 198.08 96.26 11.53%
EPS 17.20 10.22 11.46 17.52 33.12 20.99 8.91 54.97%
DPS 1.50 1.50 0.00 17.00 5.00 5.00 0.00 -
NAPS 1.72 1.68 5.00 4.88 4.70 4.62 4.66 -48.51%
Adjusted Per Share Value based on latest NOSH - 338,567
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 108.82 70.39 34.73 131.82 91.56 60.35 28.88 141.94%
EPS 16.50 9.78 3.62 16.29 10.21 6.40 2.67 236.38%
DPS 1.44 1.44 0.00 5.27 1.54 1.52 0.00 -
NAPS 1.6504 1.6074 1.5789 1.5124 1.4488 1.4077 1.3979 11.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.35 3.73 9.80 6.87 5.08 5.29 3.02 -
P/RPS 3.84 5.07 8.91 1.62 1.71 2.67 3.14 14.34%
P/EPS 25.29 36.50 85.51 13.07 15.34 25.20 33.89 -17.71%
EY 3.95 2.74 1.17 7.65 6.52 3.97 2.95 21.46%
DY 0.34 0.40 0.00 2.47 0.98 0.95 0.00 -
P/NAPS 2.53 2.22 1.96 1.41 1.08 1.15 0.65 147.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 -
Price 4.45 4.19 9.86 7.51 5.90 4.60 5.30 -
P/RPS 3.92 5.70 8.97 1.77 1.99 2.32 5.51 -20.28%
P/EPS 25.87 41.00 86.04 14.29 17.81 21.92 59.48 -42.56%
EY 3.87 2.44 1.16 7.00 5.61 4.56 1.68 74.33%
DY 0.34 0.36 0.00 2.26 0.85 1.09 0.00 -
P/NAPS 2.59 2.49 1.97 1.54 1.26 1.00 1.14 72.73%

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