[CMSB] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.23%
YoY- 109.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,559,557 1,312,121 1,081,102 966,785 879,241 816,184 859,642 10.43%
PBT 358,690 248,202 219,377 186,796 91,481 87,077 161,273 14.24%
Tax -79,130 -66,262 -57,764 -32,942 -14,932 -33,106 -36,704 13.65%
NP 279,560 181,940 161,613 153,853 76,549 53,970 124,569 14.41%
-
NP to SH 236,522 146,310 134,110 128,677 61,569 37,821 78,222 20.24%
-
Tax Rate 22.06% 26.70% 26.33% 17.64% 16.32% 38.02% 22.76% -
Total Cost 1,279,997 1,130,181 919,489 812,932 802,692 762,213 735,073 9.68%
-
Net Worth 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 6.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 20,626 22,087 21,630 - - - - -
Div Payout % 8.72% 15.10% 16.13% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 6.59%
NOSH 1,031,348 331,319 324,461 329,454 329,365 329,454 329,404 20.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.93% 13.87% 14.95% 15.91% 8.71% 6.61% 14.49% -
ROE 13.33% 9.40% 9.27% 9.26% 4.70% 2.99% 6.47% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 151.22 396.03 333.20 293.45 266.95 247.74 260.97 -8.68%
EPS 22.93 44.16 41.33 39.05 18.69 11.48 23.75 -0.58%
DPS 2.00 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.72 4.70 4.46 4.22 3.98 3.84 3.67 -11.86%
Adjusted Per Share Value based on latest NOSH - 329,335
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 145.10 122.07 100.58 89.95 81.80 75.93 79.98 10.43%
EPS 22.01 13.61 12.48 11.97 5.73 3.52 7.28 20.23%
DPS 1.92 2.05 2.01 0.00 0.00 0.00 0.00 -
NAPS 1.6504 1.4488 1.3463 1.2935 1.2196 1.177 1.1247 6.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.35 5.08 3.30 1.95 2.68 1.48 1.60 -
P/RPS 2.88 1.28 0.99 0.66 1.00 0.60 0.61 29.50%
P/EPS 18.97 11.50 7.98 4.99 14.34 12.89 6.74 18.81%
EY 5.27 8.69 12.53 20.03 6.98 7.76 14.84 -15.84%
DY 0.46 1.31 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.08 0.74 0.46 0.67 0.39 0.44 33.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 -
Price 4.45 5.90 3.10 2.08 2.63 1.54 1.15 -
P/RPS 2.94 1.49 0.93 0.71 0.99 0.62 0.44 37.22%
P/EPS 19.40 13.36 7.50 5.33 14.07 13.41 4.84 26.02%
EY 5.15 7.48 13.33 18.78 7.11 7.45 20.65 -20.65%
DY 0.45 1.13 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.26 0.70 0.49 0.66 0.40 0.31 42.42%

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