[CMSB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.13%
YoY- 35.4%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,230,716 1,387,624 1,963,956 1,492,956 1,241,436 921,368 905,468 5.24%
PBT 179,408 91,624 380,040 264,764 219,252 199,588 172,264 0.67%
Tax -50,948 -51,868 -95,984 -73,956 -67,224 -53,984 -34,408 6.75%
NP 128,460 39,756 284,056 190,808 152,028 145,604 137,856 -1.16%
-
NP to SH 103,456 4,196 229,692 155,584 114,908 125,380 122,420 -2.76%
-
Tax Rate 28.40% 56.61% 25.26% 27.93% 30.66% 27.05% 19.97% -
Total Cost 1,102,256 1,347,868 1,679,900 1,302,148 1,089,408 775,764 767,612 6.21%
-
Net Worth 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 1,343,943 8.12%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 1,343,943 8.12%
NOSH 1,074,375 1,074,375 1,040,271 339,406 322,413 329,600 329,397 21.75%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.44% 2.87% 14.46% 12.78% 12.25% 15.80% 15.22% -
ROE 4.81% 0.21% 12.34% 9.17% 7.65% 9.30% 9.11% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 114.55 129.16 188.79 439.87 385.05 279.54 274.89 -13.56%
EPS 9.64 0.40 22.08 45.84 35.64 38.04 37.16 -20.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.89 1.79 5.00 4.66 4.09 4.08 -11.19%
Adjusted Per Share Value based on latest NOSH - 339,406
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 114.50 129.10 182.72 138.90 115.50 85.72 84.24 5.24%
EPS 9.63 0.39 21.37 14.47 10.69 11.66 11.39 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9991 1.8892 1.7324 1.5789 1.3978 1.2542 1.2504 8.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.21 4.75 4.50 9.80 3.02 2.38 2.53 -
P/RPS 3.68 3.68 2.38 2.23 0.78 0.85 0.92 25.96%
P/EPS 43.72 1,216.23 20.38 21.38 8.47 6.26 6.81 36.29%
EY 2.29 0.08 4.91 4.68 11.80 15.98 14.69 -26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.51 2.51 1.96 0.65 0.58 0.62 22.62%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 26/05/11 -
Price 4.50 3.30 5.37 9.86 5.30 2.49 2.20 -
P/RPS 3.93 2.56 2.84 2.24 1.38 0.89 0.80 30.35%
P/EPS 46.73 844.96 24.32 21.51 14.87 6.55 5.92 41.06%
EY 2.14 0.12 4.11 4.65 6.72 15.28 16.89 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.75 3.00 1.97 1.14 0.61 0.54 26.82%

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