[CMSB] QoQ Cumulative Quarter 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- 59.63%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 756,601 373,239 1,416,841 984,091 648,691 310,359 1,203,565 -26.67%
PBT 164,839 66,191 294,894 186,152 123,626 54,813 226,906 -19.23%
Tax -40,865 -18,489 -79,346 -49,697 -36,293 -16,806 -60,279 -22.88%
NP 123,974 47,702 215,548 136,455 87,333 38,007 166,627 -17.93%
-
NP to SH 105,103 38,896 175,072 109,733 68,741 28,727 135,735 -15.71%
-
Tax Rate 24.79% 27.93% 26.91% 26.70% 29.36% 30.66% 26.57% -
Total Cost 632,627 325,537 1,201,293 847,636 561,358 272,352 1,036,938 -28.13%
-
Net Worth 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 10.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,426 - 56,628 16,565 16,374 - 55,745 -57.63%
Div Payout % 14.68% - 32.35% 15.10% 23.82% - 41.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 1,502,444 1,495,298 10.14%
NOSH 1,028,405 339,406 333,109 331,319 327,494 322,413 327,916 114.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.39% 12.78% 15.21% 13.87% 13.46% 12.25% 13.84% -
ROE 6.08% 2.29% 10.77% 7.05% 4.54% 1.91% 9.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.57 109.97 425.34 297.02 198.08 96.26 367.03 -65.85%
EPS 10.22 11.46 17.52 33.12 20.99 8.91 41.39 -60.74%
DPS 1.50 0.00 17.00 5.00 5.00 0.00 17.00 -80.26%
NAPS 1.68 5.00 4.88 4.70 4.62 4.66 4.56 -48.70%
Adjusted Per Share Value based on latest NOSH - 338,776
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.41 34.74 131.86 91.59 60.37 28.88 112.01 -26.68%
EPS 9.78 3.62 16.29 10.21 6.40 2.67 12.63 -15.71%
DPS 1.44 0.00 5.27 1.54 1.52 0.00 5.19 -57.55%
NAPS 1.6079 1.5794 1.5129 1.4492 1.4081 1.3983 1.3916 10.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.73 9.80 6.87 5.08 5.29 3.02 3.33 -
P/RPS 5.07 8.91 1.62 1.71 2.67 3.14 0.91 215.26%
P/EPS 36.50 85.51 13.07 15.34 25.20 33.89 8.04 174.93%
EY 2.74 1.17 7.65 6.52 3.97 2.95 12.43 -63.60%
DY 0.40 0.00 2.47 0.98 0.95 0.00 5.11 -81.78%
P/NAPS 2.22 1.96 1.41 1.08 1.15 0.65 0.73 110.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 -
Price 4.19 9.86 7.51 5.90 4.60 5.30 3.01 -
P/RPS 5.70 8.97 1.77 1.99 2.32 5.51 0.82 265.52%
P/EPS 41.00 86.04 14.29 17.81 21.92 59.48 7.27 217.84%
EY 2.44 1.16 7.00 5.61 4.56 1.68 13.75 -68.52%
DY 0.36 0.00 2.26 0.85 1.09 0.00 5.65 -84.12%
P/NAPS 2.49 1.97 1.54 1.26 1.00 1.14 0.66 142.93%

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