[CMSB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 25.13%
YoY- 34.39%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,241,436 1,203,565 1,081,102 1,045,086 921,368 1,012,609 966,785 18.12%
PBT 219,252 226,906 219,377 240,020 199,588 178,722 186,796 11.26%
Tax -67,224 -60,279 -57,764 -56,694 -53,984 -34,233 -32,942 60.81%
NP 152,028 166,627 161,613 183,326 145,604 144,489 153,853 -0.79%
-
NP to SH 114,908 135,735 134,110 156,882 125,380 120,022 128,677 -7.26%
-
Tax Rate 30.66% 26.57% 26.33% 23.62% 27.05% 19.15% 17.64% -
Total Cost 1,089,408 1,036,938 919,489 861,760 775,764 868,120 812,932 21.52%
-
Net Worth 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 5.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 55,745 21,630 32,958 - 49,421 - -
Div Payout % - 41.07% 16.13% 21.01% - 41.18% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 5.30%
NOSH 322,413 327,916 324,461 329,584 329,600 329,478 329,454 -1.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.25% 13.84% 14.95% 17.54% 15.80% 14.27% 15.91% -
ROE 7.65% 9.08% 9.27% 11.55% 9.30% 8.47% 9.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 385.05 367.03 333.20 317.09 279.54 307.34 293.45 19.83%
EPS 35.64 41.39 41.33 47.60 38.04 36.43 39.05 -5.90%
DPS 0.00 17.00 6.67 10.00 0.00 15.00 0.00 -
NAPS 4.66 4.56 4.46 4.12 4.09 4.30 4.22 6.82%
Adjusted Per Share Value based on latest NOSH - 329,573
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 115.54 112.01 100.61 97.26 85.75 94.24 89.97 18.12%
EPS 10.69 12.63 12.48 14.60 11.67 11.17 11.98 -7.30%
DPS 0.00 5.19 2.01 3.07 0.00 4.60 0.00 -
NAPS 1.3983 1.3916 1.3468 1.2637 1.2546 1.3185 1.2939 5.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.02 3.33 3.30 2.38 2.38 2.09 1.95 -
P/RPS 0.78 0.91 0.99 0.75 0.85 0.68 0.66 11.76%
P/EPS 8.47 8.04 7.98 5.00 6.26 5.74 4.99 42.24%
EY 11.80 12.43 12.53 20.00 15.98 17.43 20.03 -29.70%
DY 0.00 5.11 2.02 4.20 0.00 7.18 0.00 -
P/NAPS 0.65 0.73 0.74 0.58 0.58 0.49 0.46 25.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 5.30 3.01 3.10 3.28 2.49 2.51 2.08 -
P/RPS 1.38 0.82 0.93 1.03 0.89 0.82 0.71 55.68%
P/EPS 14.87 7.27 7.50 6.89 6.55 6.89 5.33 98.05%
EY 6.72 13.75 13.33 14.51 15.28 14.51 18.78 -49.56%
DY 0.00 5.65 2.15 3.05 0.00 5.98 0.00 -
P/NAPS 1.14 0.66 0.70 0.80 0.61 0.58 0.49 75.48%

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