[CMSB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.6%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,500,530 1,341,140 1,491,446 1,735,688 1,513,202 1,297,382 1,045,086 6.21%
PBT 351,880 270,886 131,338 323,434 329,678 247,252 240,020 6.58%
Tax -63,926 -66,632 -70,662 -81,142 -81,730 -72,586 -56,694 2.02%
NP 287,954 204,254 60,676 242,292 247,948 174,666 183,326 7.81%
-
NP to SH 261,206 174,788 17,898 196,168 210,206 137,482 156,882 8.86%
-
Tax Rate 18.17% 24.60% 53.80% 25.09% 24.79% 29.36% 23.62% -
Total Cost 1,212,576 1,136,886 1,430,770 1,493,396 1,265,254 1,122,716 861,760 5.85%
-
Net Worth 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 9.92%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 32,231 30,852 32,749 32,958 -
Div Payout % - - - 16.43% 14.68% 23.82% 21.01% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 9.92%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,028,405 327,494 329,584 21.75%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.19% 15.23% 4.07% 13.96% 16.39% 13.46% 17.54% -
ROE 10.90% 7.86% 0.88% 10.49% 12.17% 9.09% 11.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 139.67 124.83 138.82 161.55 147.14 396.15 317.09 -12.76%
EPS 24.32 16.26 1.66 18.60 20.44 41.98 47.60 -10.58%
DPS 0.00 0.00 0.00 3.00 3.00 10.00 10.00 -
NAPS 2.23 2.07 1.89 1.74 1.68 4.62 4.12 -9.72%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 139.60 124.77 138.76 161.48 140.78 120.70 97.23 6.21%
EPS 24.30 16.26 1.67 18.25 19.56 12.79 14.60 8.85%
DPS 0.00 0.00 0.00 3.00 2.87 3.05 3.07 -
NAPS 2.229 2.0691 1.8892 1.7392 1.6074 1.4077 1.2633 9.92%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.35 4.02 3.58 5.15 3.73 5.29 2.38 -
P/RPS 1.68 3.22 2.58 3.19 2.53 1.34 0.75 14.37%
P/EPS 9.67 24.71 214.90 28.21 18.25 12.60 5.00 11.61%
EY 10.35 4.05 0.47 3.55 5.48 7.94 20.00 -10.39%
DY 0.00 0.00 0.00 0.58 0.80 1.89 4.20 -
P/NAPS 1.05 1.94 1.89 2.96 2.22 1.15 0.58 10.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 30/08/13 29/08/12 -
Price 3.50 3.89 3.81 4.91 4.19 4.60 3.28 -
P/RPS 2.51 3.12 2.74 3.04 2.85 1.16 1.03 15.99%
P/EPS 14.40 23.91 228.71 26.89 20.50 10.96 6.89 13.06%
EY 6.95 4.18 0.44 3.72 4.88 9.13 14.51 -11.54%
DY 0.00 0.00 0.00 0.61 0.72 2.17 3.05 -
P/NAPS 1.57 1.88 2.02 2.82 2.49 1.00 0.80 11.88%

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