[CMSB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.51%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,297,382 1,241,436 1,203,565 1,081,102 1,045,086 921,368 1,012,609 17.98%
PBT 247,252 219,252 226,906 219,377 240,020 199,588 178,722 24.18%
Tax -72,586 -67,224 -60,279 -57,764 -56,694 -53,984 -34,233 65.12%
NP 174,666 152,028 166,627 161,613 183,326 145,604 144,489 13.49%
-
NP to SH 137,482 114,908 135,735 134,110 156,882 125,380 120,022 9.48%
-
Tax Rate 29.36% 30.66% 26.57% 26.33% 23.62% 27.05% 19.15% -
Total Cost 1,122,716 1,089,408 1,036,938 919,489 861,760 775,764 868,120 18.72%
-
Net Worth 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 4.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 32,749 - 55,745 21,630 32,958 - 49,421 -24.01%
Div Payout % 23.82% - 41.07% 16.13% 21.01% - 41.18% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 4.48%
NOSH 327,494 322,413 327,916 324,461 329,584 329,600 329,478 -0.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.46% 12.25% 13.84% 14.95% 17.54% 15.80% 14.27% -
ROE 9.09% 7.65% 9.08% 9.27% 11.55% 9.30% 8.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 396.15 385.05 367.03 333.20 317.09 279.54 307.34 18.45%
EPS 41.98 35.64 41.39 41.33 47.60 38.04 36.43 9.92%
DPS 10.00 0.00 17.00 6.67 10.00 0.00 15.00 -23.70%
NAPS 4.62 4.66 4.56 4.46 4.12 4.09 4.30 4.90%
Adjusted Per Share Value based on latest NOSH - 320,434
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.74 115.54 112.01 100.61 97.26 85.75 94.24 17.98%
EPS 12.79 10.69 12.63 12.48 14.60 11.67 11.17 9.45%
DPS 3.05 0.00 5.19 2.01 3.07 0.00 4.60 -23.98%
NAPS 1.4081 1.3983 1.3916 1.3468 1.2637 1.2546 1.3185 4.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.29 3.02 3.33 3.30 2.38 2.38 2.09 -
P/RPS 1.34 0.78 0.91 0.99 0.75 0.85 0.68 57.24%
P/EPS 12.60 8.47 8.04 7.98 5.00 6.26 5.74 68.98%
EY 7.94 11.80 12.43 12.53 20.00 15.98 17.43 -40.82%
DY 1.89 0.00 5.11 2.02 4.20 0.00 7.18 -58.96%
P/NAPS 1.15 0.65 0.73 0.74 0.58 0.58 0.49 76.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 4.60 5.30 3.01 3.10 3.28 2.49 2.51 -
P/RPS 1.16 1.38 0.82 0.93 1.03 0.89 0.82 26.04%
P/EPS 10.96 14.87 7.27 7.50 6.89 6.55 6.89 36.30%
EY 9.13 6.72 13.75 13.33 14.51 15.28 14.51 -26.59%
DY 2.17 0.00 5.65 2.15 3.05 0.00 5.98 -49.15%
P/NAPS 1.00 1.14 0.66 0.70 0.80 0.61 0.58 43.83%

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