[CMSB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.42%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,469,044 1,706,250 1,559,557 1,312,121 1,081,102 966,785 879,241 8.92%
PBT 213,884 355,041 358,690 248,202 219,377 186,796 91,481 15.19%
Tax -77,994 -90,288 -79,130 -66,262 -57,764 -32,942 -14,932 31.68%
NP 135,889 264,753 279,560 181,940 161,613 153,853 76,549 10.02%
-
NP to SH 90,218 218,085 236,522 146,310 134,110 128,677 61,569 6.56%
-
Tax Rate 36.47% 25.43% 22.06% 26.70% 26.33% 17.64% 16.32% -
Total Cost 1,333,154 1,441,497 1,279,997 1,130,181 919,489 812,932 802,692 8.81%
-
Net Worth 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 8.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 21,487 20,626 22,087 21,630 - - -
Div Payout % - 9.85% 8.72% 15.10% 16.13% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 8.12%
NOSH 1,074,375 1,074,375 1,031,348 331,319 324,461 329,454 329,365 21.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.25% 15.52% 17.93% 13.87% 14.95% 15.91% 8.71% -
ROE 4.31% 11.34% 13.33% 9.40% 9.27% 9.26% 4.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 136.73 158.81 151.22 396.03 333.20 293.45 266.95 -10.54%
EPS 8.40 20.55 22.93 44.16 41.33 39.05 18.69 -12.46%
DPS 0.00 2.00 2.00 6.67 6.67 0.00 0.00 -
NAPS 1.95 1.79 1.72 4.70 4.46 4.22 3.98 -11.20%
Adjusted Per Share Value based on latest NOSH - 338,776
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 136.68 158.75 145.10 122.08 100.58 89.95 81.80 8.92%
EPS 8.39 20.29 22.01 13.61 12.48 11.97 5.73 6.55%
DPS 0.00 2.00 1.92 2.06 2.01 0.00 0.00 -
NAPS 1.9492 1.7893 1.6504 1.4488 1.3464 1.2935 1.2196 8.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.80 5.15 4.35 5.08 3.30 1.95 2.68 -
P/RPS 2.78 3.24 2.88 1.28 0.99 0.66 1.00 18.56%
P/EPS 45.25 25.37 18.97 11.50 7.98 4.99 14.34 21.08%
EY 2.21 3.94 5.27 8.69 12.53 20.03 6.98 -17.42%
DY 0.00 0.39 0.46 1.31 2.02 0.00 0.00 -
P/NAPS 1.95 2.88 2.53 1.08 0.74 0.46 0.67 19.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 -
Price 3.57 5.17 4.45 5.90 3.10 2.08 2.63 -
P/RPS 2.61 3.26 2.94 1.49 0.93 0.71 0.99 17.51%
P/EPS 42.51 25.47 19.40 13.36 7.50 5.33 14.07 20.21%
EY 2.35 3.93 5.15 7.48 13.33 18.78 7.11 -16.83%
DY 0.00 0.39 0.45 1.13 2.15 0.00 0.00 -
P/NAPS 1.83 2.89 2.59 1.26 0.70 0.49 0.66 18.50%

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