[CMSB] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.09%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,479,721 1,283,582 1,016,584 992,210 872,700 887,888 1,311,086 2.03%
PBT 306,272 231,822 185,385 140,513 111,683 134,826 952,916 -17.22%
Tax -81,029 -63,589 -39,127 -31,089 -35,487 -10,579 -35,593 14.68%
NP 225,243 168,233 146,258 109,424 76,196 124,247 917,323 -20.85%
-
NP to SH 185,241 133,117 120,602 84,256 54,898 85,428 391,555 -11.72%
-
Tax Rate 26.46% 27.43% 21.11% 22.13% 31.77% 7.85% 3.74% -
Total Cost 1,254,478 1,115,349 870,326 882,786 796,504 763,641 393,763 21.29%
-
Net Worth 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 5.29%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 57,217 55,582 49,436 32,930 16,455 16,475 16,477 23.04%
Div Payout % 30.89% 41.75% 40.99% 39.08% 29.98% 19.29% 4.21% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 5.29%
NOSH 339,406 323,138 329,600 329,397 329,619 329,444 329,346 0.50%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.22% 13.11% 14.39% 11.03% 8.73% 13.99% 69.97% -
ROE 10.92% 8.84% 8.95% 6.27% 4.26% 6.84% 31.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 435.97 397.22 308.43 301.22 264.76 269.51 398.09 1.52%
EPS 54.58 41.20 36.59 25.58 16.65 25.93 118.89 -12.16%
DPS 16.86 17.00 15.00 10.00 5.00 5.00 5.00 22.44%
NAPS 5.00 4.66 4.09 4.08 3.91 3.79 3.78 4.77%
Adjusted Per Share Value based on latest NOSH - 329,397
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.67 119.42 94.58 92.31 81.19 82.61 121.98 2.03%
EPS 17.23 12.39 11.22 7.84 5.11 7.95 36.43 -11.72%
DPS 5.32 5.17 4.60 3.06 1.53 1.53 1.53 23.07%
NAPS 1.5789 1.401 1.2542 1.2504 1.1991 1.1617 1.1583 5.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.80 3.02 2.38 2.53 2.68 1.20 2.05 -
P/RPS 2.25 0.76 0.77 0.84 1.01 0.45 0.51 28.05%
P/EPS 17.96 7.33 6.50 9.89 16.09 4.63 1.72 47.81%
EY 5.57 13.64 15.37 10.11 6.21 21.61 57.99 -32.31%
DY 1.72 5.63 6.30 3.95 1.87 4.17 2.44 -5.65%
P/NAPS 1.96 0.65 0.58 0.62 0.69 0.32 0.54 23.95%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 14/05/14 22/05/13 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 -
Price 9.86 5.30 2.49 2.20 2.20 1.46 2.23 -
P/RPS 2.26 1.33 0.81 0.73 0.83 0.54 0.56 26.16%
P/EPS 18.07 12.87 6.81 8.60 13.21 5.63 1.88 45.78%
EY 5.54 7.77 14.69 11.63 7.57 17.76 53.31 -31.42%
DY 1.71 3.21 6.02 4.55 2.27 3.42 2.24 -4.39%
P/NAPS 1.97 1.14 0.61 0.54 0.56 0.39 0.59 22.24%

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