[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.84%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,416,841 984,091 648,691 310,359 1,203,565 810,827 522,543 94.09%
PBT 294,894 186,152 123,626 54,813 226,906 164,533 120,010 81.79%
Tax -79,346 -49,697 -36,293 -16,806 -60,279 -43,323 -28,347 98.24%
NP 215,548 136,455 87,333 38,007 166,627 121,210 91,663 76.55%
-
NP to SH 175,072 109,733 68,741 28,727 135,735 100,583 78,441 70.53%
-
Tax Rate 26.91% 26.70% 29.36% 30.66% 26.57% 26.33% 23.62% -
Total Cost 1,201,293 847,636 561,358 272,352 1,036,938 689,617 430,880 97.72%
-
Net Worth 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 12.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 56,628 16,565 16,374 - 55,745 16,223 16,479 127.20%
Div Payout % 32.35% 15.10% 23.82% - 41.07% 16.13% 21.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 12.70%
NOSH 333,109 331,319 327,494 322,413 327,916 324,461 329,584 0.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.21% 13.87% 13.46% 12.25% 13.84% 14.95% 17.54% -
ROE 10.77% 7.05% 4.54% 1.91% 9.08% 6.95% 5.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 425.34 297.02 198.08 96.26 367.03 249.90 158.55 92.72%
EPS 17.52 33.12 20.99 8.91 41.39 31.00 23.80 -18.42%
DPS 17.00 5.00 5.00 0.00 17.00 5.00 5.00 125.60%
NAPS 4.88 4.70 4.62 4.66 4.56 4.46 4.12 11.91%
Adjusted Per Share Value based on latest NOSH - 323,138
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 131.82 91.56 60.35 28.87 111.98 75.44 48.62 94.08%
EPS 16.29 10.21 6.40 2.67 12.63 9.36 7.30 70.51%
DPS 5.27 1.54 1.52 0.00 5.19 1.51 1.53 127.56%
NAPS 1.5124 1.4488 1.4077 1.3978 1.3912 1.3463 1.2633 12.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.87 5.08 5.29 3.02 3.33 3.30 2.38 -
P/RPS 1.62 1.71 2.67 3.14 0.91 1.32 1.50 5.24%
P/EPS 13.07 15.34 25.20 33.89 8.04 10.65 10.00 19.48%
EY 7.65 6.52 3.97 2.95 12.43 9.39 10.00 -16.31%
DY 2.47 0.98 0.95 0.00 5.11 1.52 2.10 11.39%
P/NAPS 1.41 1.08 1.15 0.65 0.73 0.74 0.58 80.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 7.51 5.90 4.60 5.30 3.01 3.10 3.28 -
P/RPS 1.77 1.99 2.32 5.51 0.82 1.24 2.07 -9.88%
P/EPS 14.29 17.81 21.92 59.48 7.27 10.00 13.78 2.44%
EY 7.00 5.61 4.56 1.68 13.75 10.00 7.26 -2.39%
DY 2.26 0.85 1.09 0.00 5.65 1.61 1.52 30.17%
P/NAPS 1.54 1.26 1.00 1.14 0.66 0.70 0.80 54.56%

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