[CMSB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.84%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,551,319 1,788,008 1,673,898 1,416,841 1,203,565 1,012,609 943,476 8.63%
PBT 302,139 388,596 341,452 294,894 226,906 178,554 118,796 16.81%
Tax -84,828 -83,996 -75,844 -79,346 -60,279 -34,233 -29,096 19.50%
NP 217,311 304,600 265,608 215,548 166,627 144,321 89,700 15.87%
-
NP to SH 169,177 248,149 221,335 175,072 135,735 119,862 65,781 17.03%
-
Tax Rate 28.08% 21.62% 22.21% 26.91% 26.57% 19.17% 24.49% -
Total Cost 1,334,008 1,483,408 1,408,290 1,201,293 1,036,938 868,288 853,776 7.71%
-
Net Worth 2,213,213 1,074,696 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 9.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 67,685 48,356 88,239 57,217 55,582 49,436 32,930 12.74%
Div Payout % 40.01% 19.49% 39.87% 32.68% 40.95% 41.24% 50.06% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,213,213 1,074,696 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 9.11%
NOSH 1,074,375 1,074,375 1,038,841 338,567 325,865 329,579 329,305 21.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.01% 17.04% 15.87% 15.21% 13.84% 14.25% 9.51% -
ROE 7.64% 23.09% 12.24% 12.93% 10.41% 8.48% 5.02% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 144.39 166.37 161.13 418.48 369.34 307.24 286.51 -10.78%
EPS 15.75 23.09 21.31 51.71 41.65 36.37 19.98 -3.88%
DPS 6.30 4.50 8.49 16.90 17.00 15.00 10.00 -7.40%
NAPS 2.06 1.00 1.74 4.00 4.00 4.29 3.98 -10.38%
Adjusted Per Share Value based on latest NOSH - 338,567
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 144.33 166.35 155.73 131.82 111.98 94.21 87.78 8.63%
EPS 15.74 23.09 20.59 16.29 12.63 11.15 6.12 17.03%
DPS 6.30 4.50 8.21 5.32 5.17 4.60 3.06 12.77%
NAPS 2.0591 0.9999 1.6817 1.26 1.2127 1.3154 1.2194 9.11%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.00 5.13 3.96 6.87 3.33 2.09 2.66 -
P/RPS 2.77 3.08 2.46 1.64 0.90 0.68 0.93 19.92%
P/EPS 25.40 22.22 18.59 13.29 7.99 5.75 13.32 11.34%
EY 3.94 4.50 5.38 7.53 12.51 17.40 7.51 -10.18%
DY 1.58 0.88 2.14 2.46 5.11 7.18 3.76 -13.44%
P/NAPS 1.94 5.13 2.28 1.72 0.83 0.49 0.67 19.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 -
Price 4.10 5.00 4.29 7.51 3.01 2.51 2.62 -
P/RPS 2.84 3.01 2.66 1.79 0.81 0.82 0.91 20.86%
P/EPS 26.04 21.65 20.14 14.52 7.23 6.90 13.12 12.09%
EY 3.84 4.62 4.97 6.89 13.84 14.49 7.62 -10.78%
DY 1.54 0.90 1.98 2.25 5.65 5.98 3.82 -14.03%
P/NAPS 1.99 5.00 2.47 1.88 0.75 0.59 0.66 20.17%

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