[CMSB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.34%
YoY- 109.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,169,668 984,091 810,827 725,089 659,431 612,138 644,732 10.43%
PBT 269,018 186,152 164,533 140,097 68,611 65,308 120,955 14.24%
Tax -59,348 -49,697 -43,323 -24,707 -11,199 -24,830 -27,528 13.65%
NP 209,670 136,455 121,210 115,390 57,412 40,478 93,427 14.41%
-
NP to SH 177,392 109,733 100,583 96,508 46,177 28,366 58,667 20.24%
-
Tax Rate 22.06% 26.70% 26.33% 17.64% 16.32% 38.02% 22.76% -
Total Cost 959,998 847,636 689,617 609,699 602,019 571,660 551,305 9.68%
-
Net Worth 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 6.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,470 16,565 16,223 - - - - -
Div Payout % 8.72% 15.10% 16.13% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 1,208,915 6.59%
NOSH 1,031,348 331,319 324,461 329,454 329,365 329,454 329,404 20.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.93% 13.87% 14.95% 15.91% 8.71% 6.61% 14.49% -
ROE 10.00% 7.05% 6.95% 6.94% 3.52% 2.24% 4.85% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 113.41 297.02 249.90 220.09 200.21 185.80 195.73 -8.69%
EPS 17.20 33.12 31.00 29.29 14.02 8.61 17.81 -0.57%
DPS 1.50 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 4.70 4.46 4.22 3.98 3.84 3.67 -11.86%
Adjusted Per Share Value based on latest NOSH - 329,335
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 108.82 91.56 75.44 67.46 61.35 56.95 59.98 10.43%
EPS 16.50 10.21 9.36 8.98 4.30 2.64 5.46 20.22%
DPS 1.44 1.54 1.51 0.00 0.00 0.00 0.00 -
NAPS 1.6504 1.4488 1.3463 1.2935 1.2196 1.177 1.1247 6.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.35 5.08 3.30 1.95 2.68 1.48 1.60 -
P/RPS 3.84 1.71 1.32 0.89 1.34 0.80 0.82 29.33%
P/EPS 25.29 15.34 10.65 6.66 19.12 17.19 8.98 18.82%
EY 3.95 6.52 9.39 15.02 5.23 5.82 11.13 -15.85%
DY 0.34 0.98 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.08 0.74 0.46 0.67 0.39 0.44 33.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 -
Price 4.45 5.90 3.10 2.08 2.63 1.54 1.15 -
P/RPS 3.92 1.99 1.24 0.95 1.31 0.83 0.59 37.09%
P/EPS 25.87 17.81 10.00 7.10 18.76 17.89 6.46 26.00%
EY 3.87 5.61 10.00 14.08 5.33 5.59 15.49 -20.63%
DY 0.34 0.85 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.26 0.70 0.49 0.66 0.40 0.31 42.42%

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