[CMSB] YoY TTM 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- -5.32%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,665,887 1,785,141 1,524,751 1,329,713 1,050,822 1,000,835 912,631 10.53%
PBT 292,548 338,330 336,107 230,522 211,177 168,210 106,712 18.28%
Tax -78,756 -75,550 -83,918 -68,225 -42,549 -36,842 -34,336 14.82%
NP 213,792 262,780 252,189 162,297 168,628 131,368 72,376 19.76%
-
NP to SH 159,014 214,406 211,344 126,035 139,935 104,712 50,789 20.93%
-
Tax Rate 26.92% 22.33% 24.97% 29.60% 20.15% 21.90% 32.18% -
Total Cost 1,452,095 1,522,361 1,272,562 1,167,416 882,194 869,467 840,255 9.53%
-
Net Worth 2,030,570 1,869,413 1,738,287 1,327,164 1,357,841 1,350,085 1,283,662 7.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,240 88,834 56,148 55,693 65,915 32,930 16,455 11.85%
Div Payout % 20.28% 41.43% 26.57% 44.19% 47.10% 31.45% 32.40% -
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 1,738,287 1,327,164 1,357,841 1,350,085 1,283,662 7.93%
NOSH 1,074,375 1,074,375 1,034,694 331,791 329,573 329,289 329,144 21.77%
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 12.83% 14.72% 16.54% 12.21% 16.05% 13.13% 7.93% -
ROE 7.83% 11.47% 12.16% 9.50% 10.31% 7.76% 3.96% -
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 155.06 166.16 147.36 400.77 318.84 303.94 277.27 -9.22%
EPS 14.80 19.96 20.43 37.99 42.46 31.80 15.43 -0.69%
DPS 3.00 8.27 5.43 16.79 20.00 10.00 5.00 -8.15%
NAPS 1.89 1.74 1.68 4.00 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 154.99 166.08 141.86 123.71 97.76 93.11 84.91 10.53%
EPS 14.79 19.95 19.66 11.73 13.02 9.74 4.73 20.90%
DPS 3.00 8.26 5.22 5.18 6.13 3.06 1.53 11.86%
NAPS 1.8892 1.7392 1.6172 1.2347 1.2633 1.2561 1.1943 7.93%
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 2.31 3.10 2.53 1.32 0.75 0.72 0.85 18.11%
P/EPS 24.19 25.81 18.26 13.93 5.61 6.92 15.36 7.85%
EY 4.13 3.88 5.48 7.18 17.84 14.45 6.51 -7.29%
DY 0.84 1.61 1.45 3.17 8.40 4.55 2.11 -14.21%
P/NAPS 1.89 2.96 2.22 1.32 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 2.46 2.96 2.84 1.15 1.03 0.66 0.85 19.35%
P/EPS 25.74 24.60 20.51 12.11 7.73 6.35 15.36 8.97%
EY 3.88 4.06 4.87 8.26 12.94 15.74 6.51 -8.25%
DY 0.79 1.68 1.30 3.65 6.10 4.95 2.11 -15.09%
P/NAPS 2.02 2.82 2.49 1.15 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