[CMSB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 139.29%
YoY- -12.37%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 745,723 867,844 756,601 648,691 522,543 484,330 426,971 9.73%
PBT 65,669 161,717 164,839 123,626 120,010 87,387 37,973 9.54%
Tax -35,331 -40,571 -40,865 -36,293 -28,347 -20,031 -12,285 19.23%
NP 30,338 121,146 123,974 87,333 91,663 67,356 25,688 2.80%
-
NP to SH 8,949 98,084 105,103 68,741 78,441 58,368 19,437 -12.11%
-
Tax Rate 53.80% 25.09% 24.79% 29.36% 23.62% 22.92% 32.35% -
Total Cost 715,385 746,698 632,627 561,358 430,880 416,974 401,283 10.10%
-
Net Worth 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 7.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 16,115 15,426 16,374 16,479 - - -
Div Payout % - 16.43% 14.68% 23.82% 21.01% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 7.91%
NOSH 1,074,375 1,074,375 1,028,405 327,494 329,584 329,531 329,440 21.75%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.07% 13.96% 16.39% 13.46% 17.54% 13.91% 6.02% -
ROE 0.44% 5.25% 6.08% 4.54% 5.78% 4.32% 1.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.41 80.78 73.57 198.08 158.55 146.98 129.60 -9.87%
EPS 0.83 9.30 10.22 20.99 23.80 17.72 5.90 -27.86%
DPS 0.00 1.50 1.50 5.00 5.00 0.00 0.00 -
NAPS 1.89 1.74 1.68 4.62 4.12 4.10 3.90 -11.36%
Adjusted Per Share Value based on latest NOSH - 331,791
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.38 80.74 70.39 60.35 48.62 45.06 39.72 9.73%
EPS 0.83 9.13 9.78 6.40 7.30 5.43 1.81 -12.17%
DPS 0.00 1.50 1.44 1.52 1.53 0.00 0.00 -
NAPS 1.8892 1.7392 1.6074 1.4077 1.2633 1.257 1.1953 7.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.58 5.15 3.73 5.29 2.38 2.20 2.37 -
P/RPS 5.16 6.38 5.07 2.67 1.50 1.50 1.83 18.84%
P/EPS 429.80 56.41 36.50 25.20 10.00 12.42 40.17 48.38%
EY 0.23 1.77 2.74 3.97 10.00 8.05 2.49 -32.74%
DY 0.00 0.29 0.40 0.95 2.10 0.00 0.00 -
P/NAPS 1.89 2.96 2.22 1.15 0.58 0.54 0.61 20.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 -
Price 3.81 4.91 4.19 4.60 3.28 2.02 2.37 -
P/RPS 5.49 6.08 5.70 2.32 2.07 1.37 1.83 20.07%
P/EPS 457.41 53.78 41.00 21.92 13.78 11.40 40.17 49.93%
EY 0.22 1.86 2.44 4.56 7.26 8.77 2.49 -33.23%
DY 0.00 0.31 0.36 1.09 1.52 0.00 0.00 -
P/NAPS 2.02 2.82 2.49 1.00 0.80 0.49 0.61 22.06%

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