[CMSB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 170.22%
YoY- 52.9%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 670,570 745,723 867,844 756,601 648,691 522,543 484,330 5.56%
PBT 135,443 65,669 161,717 164,839 123,626 120,010 87,387 7.56%
Tax -33,316 -35,331 -40,571 -40,865 -36,293 -28,347 -20,031 8.84%
NP 102,127 30,338 121,146 123,974 87,333 91,663 67,356 7.17%
-
NP to SH 87,394 8,949 98,084 105,103 68,741 78,441 58,368 6.95%
-
Tax Rate 24.60% 53.80% 25.09% 24.79% 29.36% 23.62% 22.92% -
Total Cost 568,443 715,385 746,698 632,627 561,358 430,880 416,974 5.29%
-
Net Worth 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 8.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 16,115 15,426 16,374 16,479 - -
Div Payout % - - 16.43% 14.68% 23.82% 21.01% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 8.65%
NOSH 1,074,375 1,074,375 1,074,375 1,028,405 327,494 329,584 329,531 21.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.23% 4.07% 13.96% 16.39% 13.46% 17.54% 13.91% -
ROE 3.93% 0.44% 5.25% 6.08% 4.54% 5.78% 4.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 62.41 69.41 80.78 73.57 198.08 158.55 146.98 -13.29%
EPS 8.13 0.83 9.30 10.22 20.99 23.80 17.72 -12.16%
DPS 0.00 0.00 1.50 1.50 5.00 5.00 0.00 -
NAPS 2.07 1.89 1.74 1.68 4.62 4.12 4.10 -10.75%
Adjusted Per Share Value based on latest NOSH - 1,034,694
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 62.39 69.38 80.74 70.39 60.35 48.62 45.06 5.56%
EPS 8.13 0.83 9.13 9.78 6.40 7.30 5.43 6.95%
DPS 0.00 0.00 1.50 1.44 1.52 1.53 0.00 -
NAPS 2.0691 1.8892 1.7392 1.6074 1.4077 1.2633 1.257 8.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.02 3.58 5.15 3.73 5.29 2.38 2.20 -
P/RPS 6.44 5.16 6.38 5.07 2.67 1.50 1.50 27.45%
P/EPS 49.42 429.80 56.41 36.50 25.20 10.00 12.42 25.85%
EY 2.02 0.23 1.77 2.74 3.97 10.00 8.05 -20.56%
DY 0.00 0.00 0.29 0.40 0.95 2.10 0.00 -
P/NAPS 1.94 1.89 2.96 2.22 1.15 0.58 0.54 23.73%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 30/08/16 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 -
Price 3.89 3.81 4.91 4.19 4.60 3.28 2.02 -
P/RPS 6.23 5.49 6.08 5.70 2.32 2.07 1.37 28.68%
P/EPS 47.82 457.41 53.78 41.00 21.92 13.78 11.40 26.96%
EY 2.09 0.22 1.86 2.44 4.56 7.26 8.77 -21.24%
DY 0.00 0.00 0.31 0.36 1.09 1.52 0.00 -
P/NAPS 1.88 2.02 2.82 2.49 1.00 0.80 0.49 25.09%

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