[CMSB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 90.71%
YoY- 200.29%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 756,601 648,691 522,543 484,330 426,971 388,940 403,149 11.05%
PBT 164,839 123,626 120,010 87,387 37,973 29,787 58,213 18.93%
Tax -40,865 -36,293 -28,347 -20,031 -12,285 -13,410 -17,123 15.59%
NP 123,974 87,333 91,663 67,356 25,688 16,377 41,090 20.19%
-
NP to SH 105,103 68,741 78,441 58,368 19,437 9,637 28,820 24.05%
-
Tax Rate 24.79% 29.36% 23.62% 22.92% 32.35% 45.02% 29.41% -
Total Cost 632,627 561,358 430,880 416,974 401,283 372,563 362,059 9.74%
-
Net Worth 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 5.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,426 16,374 16,479 - - - - -
Div Payout % 14.68% 23.82% 21.01% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 5.84%
NOSH 1,028,405 327,494 329,584 329,531 329,440 328,907 329,371 20.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.39% 13.46% 17.54% 13.91% 6.02% 4.21% 10.19% -
ROE 6.08% 4.54% 5.78% 4.32% 1.51% 0.78% 2.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 73.57 198.08 158.55 146.98 129.60 118.25 122.40 -8.13%
EPS 10.22 20.99 23.80 17.72 5.90 2.93 8.75 2.62%
DPS 1.50 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 4.62 4.12 4.10 3.90 3.78 3.73 -12.44%
Adjusted Per Share Value based on latest NOSH - 329,289
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 70.39 60.35 48.62 45.06 39.72 36.19 37.51 11.05%
EPS 9.78 6.40 7.30 5.43 1.81 0.90 2.68 24.06%
DPS 1.44 1.52 1.53 0.00 0.00 0.00 0.00 -
NAPS 1.6074 1.4077 1.2633 1.257 1.1953 1.1567 1.143 5.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.73 5.29 2.38 2.20 2.37 1.50 1.87 -
P/RPS 5.07 2.67 1.50 1.50 1.83 1.27 1.53 22.08%
P/EPS 36.50 25.20 10.00 12.42 40.17 51.19 21.37 9.32%
EY 2.74 3.97 10.00 8.05 2.49 1.95 4.68 -8.53%
DY 0.40 0.95 2.10 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.15 0.58 0.54 0.61 0.40 0.50 28.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 -
Price 4.19 4.60 3.28 2.02 2.37 1.59 1.74 -
P/RPS 5.70 2.32 2.07 1.37 1.83 1.34 1.42 26.05%
P/EPS 41.00 21.92 13.78 11.40 40.17 54.27 19.89 12.80%
EY 2.44 4.56 7.26 8.77 2.49 1.84 5.03 -11.35%
DY 0.36 1.09 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.00 0.80 0.49 0.61 0.42 0.47 32.01%

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