[CMSB] QoQ 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- -18.28%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 432,750 335,400 338,332 310,359 392,738 288,284 292,201 29.83%
PBT 108,742 62,526 68,813 54,813 62,373 44,523 70,113 33.88%
Tax -29,649 -13,404 -19,487 -16,806 -16,956 -14,976 -14,851 58.35%
NP 79,093 49,122 49,326 38,007 45,417 29,547 55,262 26.91%
-
NP to SH 65,339 40,992 40,014 28,727 35,152 22,142 47,096 24.31%
-
Tax Rate 27.27% 21.44% 28.32% 30.66% 27.18% 33.64% 21.18% -
Total Cost 353,657 286,278 289,006 272,352 347,321 258,737 236,939 30.51%
-
Net Worth 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 -0.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 40,628 - 16,589 - 39,103 - 16,478 82.20%
Div Payout % 62.18% - 41.46% - 111.24% - 34.99% -
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 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 -0.17%
NOSH 338,567 338,776 331,791 323,138 325,865 320,434 329,573 1.80%
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 18.28% 14.65% 14.58% 12.25% 11.56% 10.25% 18.91% -
ROE 4.82% 2.57% 2.61% 1.91% 2.70% 1.55% 3.47% -
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 127.82 99.00 101.97 96.05 120.52 89.97 88.66 27.53%
EPS 6.43 12.10 12.06 8.89 10.79 6.91 14.29 -41.19%
DPS 12.00 0.00 5.00 0.00 12.00 0.00 5.00 78.97%
NAPS 4.00 4.70 4.62 4.66 4.00 4.46 4.12 -1.94%
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 40.26 31.20 31.48 28.87 36.54 26.82 27.19 29.81%
EPS 6.08 3.81 3.72 2.67 3.27 2.06 4.38 24.36%
DPS 3.78 0.00 1.54 0.00 3.64 0.00 1.53 82.45%
NAPS 1.26 1.4814 1.4261 1.401 1.2127 1.3296 1.2633 -0.17%
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 5.37 5.13 5.19 3.14 2.76 3.67 2.68 58.73%
P/EPS 35.60 41.98 43.86 33.97 30.87 47.76 16.66 65.67%
EY 2.81 2.38 2.28 2.94 3.24 2.09 6.00 -39.60%
DY 1.75 0.00 0.95 0.00 3.60 0.00 2.10 -11.41%
P/NAPS 1.72 1.08 1.15 0.65 0.83 0.74 0.58 106.00%
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 5.88 5.96 4.51 5.52 2.50 3.45 3.70 36.06%
P/EPS 38.91 48.76 38.14 59.62 27.90 44.86 22.95 42.04%
EY 2.57 2.05 2.62 1.68 3.58 2.23 4.36 -29.63%
DY 1.60 0.00 1.09 0.00 3.99 0.00 1.52 3.46%
P/NAPS 1.88 1.26 1.00 1.14 0.75 0.70 0.80 76.48%

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