[CMSB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 34.22%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 392,738 288,284 292,201 230,342 287,520 240,759 257,963 32.17%
PBT 62,373 44,523 70,113 49,897 38,457 52,710 44,321 25.45%
Tax -16,956 -14,976 -14,851 -13,496 -9,526 -4,676 -11,429 29.92%
NP 45,417 29,547 55,262 36,401 28,931 48,034 32,892 23.87%
-
NP to SH 35,152 22,142 47,096 31,345 23,354 38,140 27,763 16.95%
-
Tax Rate 27.18% 33.64% 21.18% 27.05% 24.77% 8.87% 25.79% -
Total Cost 347,321 258,737 236,939 193,941 258,589 192,725 225,071 33.36%
-
Net Worth 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 -2.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 39,103 - 16,478 - 49,436 - - -
Div Payout % 111.24% - 34.99% - 211.68% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 -2.30%
NOSH 325,865 320,434 329,573 329,600 329,579 329,335 329,289 -0.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.56% 10.25% 18.91% 15.80% 10.06% 19.95% 12.75% -
ROE 2.70% 1.55% 3.47% 2.33% 1.65% 2.74% 2.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 120.52 89.97 88.66 69.89 87.24 73.10 78.34 33.09%
EPS 10.79 6.91 14.29 9.51 7.09 11.58 8.43 17.79%
DPS 12.00 0.00 5.00 0.00 15.00 0.00 0.00 -
NAPS 4.00 4.46 4.12 4.09 4.29 4.22 4.10 -1.62%
Adjusted Per Share Value based on latest NOSH - 329,600
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.54 26.82 27.19 21.43 26.75 22.40 24.00 32.17%
EPS 3.27 2.06 4.38 2.92 2.17 3.55 2.58 17.03%
DPS 3.64 0.00 1.53 0.00 4.60 0.00 0.00 -
NAPS 1.2127 1.3296 1.2633 1.2542 1.3154 1.293 1.2561 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.33 3.30 2.38 2.38 2.09 1.95 2.20 -
P/RPS 2.76 3.67 2.68 3.41 2.40 2.67 2.81 -1.18%
P/EPS 30.87 47.76 16.66 25.03 29.49 16.84 26.09 11.81%
EY 3.24 2.09 6.00 4.00 3.39 5.94 3.83 -10.50%
DY 3.60 0.00 2.10 0.00 7.18 0.00 0.00 -
P/NAPS 0.83 0.74 0.58 0.58 0.49 0.46 0.54 33.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 3.01 3.10 3.28 2.49 2.51 2.08 2.02 -
P/RPS 2.50 3.45 3.70 3.56 2.88 2.85 2.58 -2.06%
P/EPS 27.90 44.86 22.95 26.18 35.42 17.96 23.96 10.63%
EY 3.58 2.23 4.36 3.82 2.82 5.57 4.17 -9.62%
DY 3.99 0.00 1.52 0.00 5.98 0.00 0.00 -
P/NAPS 0.75 0.70 0.80 0.61 0.59 0.49 0.49 32.64%

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