[CMSB] YoY TTM 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- 10.89%
YoY- 97.47%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,602,418 1,376,829 1,098,347 1,009,134 921,893 860,439 863,881 10.84%
PBT 377,760 248,525 202,990 190,282 101,829 94,923 170,173 14.20%
Tax -88,997 -66,653 -52,849 -42,604 -21,830 -9,109 -41,402 13.59%
NP 288,763 181,872 150,141 147,678 79,999 85,814 128,771 14.40%
-
NP to SH 242,731 144,885 123,937 116,112 58,800 65,469 80,644 20.14%
-
Tax Rate 23.56% 26.82% 26.04% 22.39% 21.44% 9.60% 24.33% -
Total Cost 1,313,655 1,194,957 948,206 861,456 841,894 774,625 735,110 10.15%
-
Net Worth 1,786,110 1,355,107 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 6.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 56,148 55,693 65,915 32,930 16,455 16,475 16,477 22.65%
Div Payout % 23.13% 38.44% 53.18% 28.36% 27.99% 25.16% 20.43% -
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 1,786,110 1,355,107 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 6.71%
NOSH 1,038,436 338,776 320,434 329,335 329,310 329,735 329,437 21.07%
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 18.02% 13.21% 13.67% 14.63% 8.68% 9.97% 14.91% -
ROE 13.59% 10.69% 8.67% 8.35% 4.49% 5.17% 6.67% -
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 154.31 406.41 342.77 306.42 279.95 260.95 262.23 -8.45%
EPS 23.37 42.77 38.68 35.26 17.86 19.85 24.48 -0.77%
DPS 5.41 16.44 20.57 10.00 5.00 5.00 5.00 1.32%
NAPS 1.72 4.00 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 149.09 128.10 102.19 93.89 85.77 80.05 80.37 10.84%
EPS 22.58 13.48 11.53 10.80 5.47 6.09 7.50 20.15%
DPS 5.22 5.18 6.13 3.06 1.53 1.53 1.53 22.68%
NAPS 1.6618 1.2608 1.3297 1.293 1.2194 1.178 1.1249 6.71%
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 2.82 1.25 0.96 0.64 0.96 0.57 0.61 29.05%
P/EPS 18.61 11.88 8.53 5.53 15.01 7.45 6.54 19.03%
EY 5.37 8.42 11.72 18.08 6.66 13.42 15.30 -16.00%
DY 1.24 3.24 6.23 5.13 1.87 3.38 3.13 -14.29%
P/NAPS 2.53 1.27 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 2.88 1.45 0.90 0.68 0.94 0.59 0.44 36.75%
P/EPS 19.04 13.80 8.01 5.90 14.73 7.76 4.70 26.24%
EY 5.25 7.25 12.48 16.95 6.79 12.89 21.29 -20.80%
DY 1.22 2.79 6.64 4.81 1.90 3.25 4.35 -19.08%
P/NAPS 2.59 1.48 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