[CMSB] YoY TTM 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- 14.09%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,476,901 1,665,887 1,785,141 1,524,751 1,329,713 1,050,822 1,000,835 6.69%
PBT 371,913 292,548 338,330 336,107 230,522 211,177 168,210 14.12%
Tax -82,813 -78,756 -75,550 -83,918 -68,225 -42,549 -36,842 14.43%
NP 289,100 213,792 262,780 252,189 162,297 168,628 131,368 14.03%
-
NP to SH 247,622 159,014 214,406 211,344 126,035 139,935 104,712 15.40%
-
Tax Rate 22.27% 26.92% 22.33% 24.97% 29.60% 20.15% 21.90% -
Total Cost 1,187,801 1,452,095 1,522,361 1,272,562 1,167,416 882,194 869,467 5.33%
-
Net Worth 2,223,957 2,030,570 1,869,413 1,738,287 1,327,164 1,357,841 1,350,085 8.66%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 67,675 32,240 88,834 56,148 55,693 65,915 32,930 12.74%
Div Payout % 27.33% 20.28% 41.43% 26.57% 44.19% 47.10% 31.45% -
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 1,738,287 1,327,164 1,357,841 1,350,085 8.66%
NOSH 1,074,375 1,074,375 1,074,375 1,034,694 331,791 329,573 329,289 21.76%
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 19.57% 12.83% 14.72% 16.54% 12.21% 16.05% 13.13% -
ROE 11.13% 7.83% 11.47% 12.16% 9.50% 10.31% 7.76% -
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 137.47 155.06 166.16 147.36 400.77 318.84 303.94 -12.37%
EPS 23.05 14.80 19.96 20.43 37.99 42.46 31.80 -5.21%
DPS 6.30 3.00 8.27 5.43 16.79 20.00 10.00 -7.40%
NAPS 2.07 1.89 1.74 1.68 4.00 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 137.41 154.99 166.08 141.86 123.71 97.76 93.11 6.69%
EPS 23.04 14.79 19.95 19.66 11.73 13.02 9.74 15.41%
DPS 6.30 3.00 8.26 5.22 5.18 6.13 3.06 12.77%
NAPS 2.0691 1.8892 1.7392 1.6172 1.2347 1.2633 1.2561 8.66%
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 2.92 2.31 3.10 2.53 1.32 0.75 0.72 26.25%
P/EPS 17.44 24.19 25.81 18.26 13.93 5.61 6.92 16.63%
EY 5.73 4.13 3.88 5.48 7.18 17.84 14.45 -14.27%
DY 1.57 0.84 1.61 1.45 3.17 8.40 4.55 -16.23%
P/NAPS 1.94 1.89 2.96 2.22 1.32 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 2.83 2.46 2.96 2.84 1.15 1.03 0.66 27.43%
P/EPS 16.88 25.74 24.60 20.51 12.11 7.73 6.35 17.67%
EY 5.92 3.88 4.06 4.87 8.26 12.94 15.74 -15.02%
DY 1.62 0.79 1.68 1.30 3.65 6.10 4.95 -16.97%
P/NAPS 1.88 2.02 2.82 2.49 1.15 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