[CMSB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.03%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,785,141 1,524,751 1,329,713 1,050,822 1,000,835 912,631 878,824 12.53%
PBT 338,330 336,107 230,522 211,177 168,210 106,712 122,144 18.49%
Tax -75,550 -83,918 -68,225 -42,549 -36,842 -34,336 -8,094 45.07%
NP 262,780 252,189 162,297 168,628 131,368 72,376 114,050 14.91%
-
NP to SH 214,406 211,344 126,035 139,935 104,712 50,789 76,587 18.70%
-
Tax Rate 22.33% 24.97% 29.60% 20.15% 21.90% 32.18% 6.63% -
Total Cost 1,522,361 1,272,562 1,167,416 882,194 869,467 840,255 764,774 12.15%
-
Net Worth 1,869,413 1,738,287 1,327,164 1,357,841 1,350,085 1,283,662 1,243,587 7.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 88,834 56,148 55,693 65,915 32,930 16,455 16,475 32.40%
Div Payout % 41.43% 26.57% 44.19% 47.10% 31.45% 32.40% 21.51% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,869,413 1,738,287 1,327,164 1,357,841 1,350,085 1,283,662 1,243,587 7.02%
NOSH 1,074,375 1,034,694 331,791 329,573 329,289 329,144 328,991 21.79%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.72% 16.54% 12.21% 16.05% 13.13% 7.93% 12.98% -
ROE 11.47% 12.16% 9.50% 10.31% 7.76% 3.96% 6.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 166.16 147.36 400.77 318.84 303.94 277.27 267.13 -7.60%
EPS 19.96 20.43 37.99 42.46 31.80 15.43 23.28 -2.53%
DPS 8.27 5.43 16.79 20.00 10.00 5.00 5.00 8.74%
NAPS 1.74 1.68 4.00 4.12 4.10 3.90 3.78 -12.12%
Adjusted Per Share Value based on latest NOSH - 329,573
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 166.08 141.86 123.71 97.76 93.11 84.91 81.76 12.53%
EPS 19.95 19.66 11.73 13.02 9.74 4.73 7.13 18.69%
DPS 8.26 5.22 5.18 6.13 3.06 1.53 1.53 32.43%
NAPS 1.7392 1.6172 1.2347 1.2633 1.2561 1.1943 1.157 7.02%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.15 3.73 5.29 2.38 2.20 2.37 1.50 -
P/RPS 3.10 2.53 1.32 0.75 0.72 0.85 0.56 32.98%
P/EPS 25.81 18.26 13.93 5.61 6.92 15.36 6.44 26.01%
EY 3.88 5.48 7.18 17.84 14.45 6.51 15.52 -20.62%
DY 1.61 1.45 3.17 8.40 4.55 2.11 3.33 -11.40%
P/NAPS 2.96 2.22 1.32 0.58 0.54 0.61 0.40 39.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 -
Price 4.91 4.19 4.60 3.28 2.02 2.37 1.59 -
P/RPS 2.96 2.84 1.15 1.03 0.66 0.85 0.60 30.45%
P/EPS 24.60 20.51 12.11 7.73 6.35 15.36 6.83 23.79%
EY 4.06 4.87 8.26 12.94 15.74 6.51 14.64 -19.23%
DY 1.68 1.30 3.65 6.10 4.95 2.11 3.14 -9.89%
P/NAPS 2.82 2.49 1.15 0.80 0.49 0.61 0.42 37.33%

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