[CMSB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.63%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,101,783 1,279,688 1,169,668 984,091 810,827 725,089 659,431 8.92%
PBT 160,413 266,281 269,018 186,152 164,533 140,097 68,611 15.19%
Tax -58,496 -67,716 -59,348 -49,697 -43,323 -24,707 -11,199 31.68%
NP 101,917 198,565 209,670 136,455 121,210 115,390 57,412 10.02%
-
NP to SH 67,664 163,564 177,392 109,733 100,583 96,508 46,177 6.56%
-
Tax Rate 36.47% 25.43% 22.06% 26.70% 26.33% 17.64% 16.32% -
Total Cost 999,866 1,081,123 959,998 847,636 689,617 609,699 602,019 8.81%
-
Net Worth 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 8.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 16,115 15,470 16,565 16,223 - - -
Div Payout % - 9.85% 8.72% 15.10% 16.13% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 8.12%
NOSH 1,074,375 1,074,375 1,031,348 331,319 324,461 329,454 329,365 21.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.25% 15.52% 17.93% 13.87% 14.95% 15.91% 8.71% -
ROE 3.23% 8.51% 10.00% 7.05% 6.95% 6.94% 3.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 102.55 119.11 113.41 297.02 249.90 220.09 200.21 -10.54%
EPS 6.30 15.41 17.20 33.12 31.00 29.29 14.02 -12.47%
DPS 0.00 1.50 1.50 5.00 5.00 0.00 0.00 -
NAPS 1.95 1.79 1.72 4.70 4.46 4.22 3.98 -11.20%
Adjusted Per Share Value based on latest NOSH - 338,776
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 102.51 119.06 108.82 91.56 75.44 67.46 61.35 8.92%
EPS 6.30 15.22 16.50 10.21 9.36 8.98 4.30 6.56%
DPS 0.00 1.50 1.44 1.54 1.51 0.00 0.00 -
NAPS 1.9491 1.7892 1.6504 1.4488 1.3463 1.2935 1.2196 8.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.80 5.15 4.35 5.08 3.30 1.95 2.68 -
P/RPS 3.71 4.32 3.84 1.71 1.32 0.89 1.34 18.47%
P/EPS 60.34 33.83 25.29 15.34 10.65 6.66 19.12 21.09%
EY 1.66 2.96 3.95 6.52 9.39 15.02 5.23 -17.39%
DY 0.00 0.29 0.34 0.98 1.52 0.00 0.00 -
P/NAPS 1.95 2.88 2.53 1.08 0.74 0.46 0.67 19.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 -
Price 3.57 5.17 4.45 5.90 3.10 2.08 2.63 -
P/RPS 3.48 4.34 3.92 1.99 1.24 0.95 1.31 17.66%
P/EPS 56.68 33.96 25.87 17.81 10.00 7.10 18.76 20.21%
EY 1.76 2.94 3.87 5.61 10.00 14.08 5.33 -16.84%
DY 0.00 0.29 0.34 0.85 1.61 0.00 0.00 -
P/NAPS 1.83 2.89 2.59 1.26 0.70 0.49 0.66 18.50%

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