[CMSB] YoY TTM 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- 14.96%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,610,103 1,783,918 1,602,418 1,376,829 1,098,347 1,009,134 921,893 9.72%
PBT 282,728 338,715 377,760 248,525 202,990 190,282 101,829 18.53%
Tax -74,776 -84,212 -88,997 -66,653 -52,849 -42,604 -21,830 22.75%
NP 207,952 254,503 288,763 181,872 150,141 147,678 79,999 17.24%
-
NP to SH 152,249 207,507 242,731 144,885 123,937 116,112 58,800 17.16%
-
Tax Rate 26.45% 24.86% 23.56% 26.82% 26.04% 22.39% 21.44% -
Total Cost 1,402,151 1,529,415 1,313,655 1,194,957 948,206 861,456 841,894 8.86%
-
Net Worth 2,095,032 1,923,132 1,786,110 1,355,107 1,429,136 1,389,796 1,310,655 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 32,240 88,834 56,148 55,693 65,915 32,930 16,455 11.85%
Div Payout % 21.18% 42.81% 23.13% 38.44% 53.18% 28.36% 27.99% -
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 1,786,110 1,355,107 1,429,136 1,389,796 1,310,655 8.12%
NOSH 1,074,375 1,074,375 1,038,436 338,776 320,434 329,335 329,310 21.76%
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 12.92% 14.27% 18.02% 13.21% 13.67% 14.63% 8.68% -
ROE 7.27% 10.79% 13.59% 10.69% 8.67% 8.35% 4.49% -
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 149.86 166.04 154.31 406.41 342.77 306.42 279.95 -9.88%
EPS 14.17 19.31 23.37 42.77 38.68 35.26 17.86 -3.78%
DPS 3.00 8.27 5.41 16.44 20.57 10.00 5.00 -8.15%
NAPS 1.95 1.79 1.72 4.00 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 149.80 165.97 149.08 128.10 102.19 93.89 85.77 9.73%
EPS 14.16 19.31 22.58 13.48 11.53 10.80 5.47 17.16%
DPS 3.00 8.26 5.22 5.18 6.13 3.06 1.53 11.86%
NAPS 1.9491 1.7892 1.6617 1.2607 1.3296 1.293 1.2194 8.12%
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 2.54 3.10 2.82 1.25 0.96 0.64 0.96 17.58%
P/EPS 26.82 26.66 18.61 11.88 8.53 5.53 15.01 10.14%
EY 3.73 3.75 5.37 8.42 11.72 18.08 6.66 -9.20%
DY 0.79 1.61 1.24 3.24 6.23 5.13 1.87 -13.36%
P/NAPS 1.95 2.88 2.53 1.27 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 2.38 3.11 2.88 1.45 0.90 0.68 0.94 16.72%
P/EPS 25.19 26.77 19.04 13.80 8.01 5.90 14.73 9.34%
EY 3.97 3.74 5.25 7.25 12.48 16.95 6.79 -8.54%
DY 0.84 1.60 1.22 2.79 6.64 4.81 1.90 -12.70%
P/NAPS 1.83 2.89 2.59 1.48 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