[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.95%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 984,091 648,691 310,359 1,203,565 810,827 522,543 230,342 163.06%
PBT 186,152 123,626 54,813 226,906 164,533 120,010 49,897 140.35%
Tax -49,697 -36,293 -16,806 -60,279 -43,323 -28,347 -13,496 138.27%
NP 136,455 87,333 38,007 166,627 121,210 91,663 36,401 141.12%
-
NP to SH 109,733 68,741 28,727 135,735 100,583 78,441 31,345 130.38%
-
Tax Rate 26.70% 29.36% 30.66% 26.57% 26.33% 23.62% 27.05% -
Total Cost 847,636 561,358 272,352 1,036,938 689,617 430,880 193,941 167.07%
-
Net Worth 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 10.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,565 16,374 - 55,745 16,223 16,479 - -
Div Payout % 15.10% 23.82% - 41.07% 16.13% 21.01% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,557,201 1,513,022 1,502,444 1,495,298 1,447,097 1,357,886 1,348,065 10.08%
NOSH 331,319 327,494 322,413 327,916 324,461 329,584 329,600 0.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.87% 13.46% 12.25% 13.84% 14.95% 17.54% 15.80% -
ROE 7.05% 4.54% 1.91% 9.08% 6.95% 5.78% 2.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 297.02 198.08 96.26 367.03 249.90 158.55 69.89 162.13%
EPS 33.12 20.99 8.91 41.39 31.00 23.80 9.51 129.58%
DPS 5.00 5.00 0.00 17.00 5.00 5.00 0.00 -
NAPS 4.70 4.62 4.66 4.56 4.46 4.12 4.09 9.70%
Adjusted Per Share Value based on latest NOSH - 325,865
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.59 60.37 28.88 112.01 75.46 48.63 21.44 163.04%
EPS 10.21 6.40 2.67 12.63 9.36 7.30 2.92 130.19%
DPS 1.54 1.52 0.00 5.19 1.51 1.53 0.00 -
NAPS 1.4492 1.4081 1.3983 1.3916 1.3468 1.2637 1.2546 10.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.08 5.29 3.02 3.33 3.30 2.38 2.38 -
P/RPS 1.71 2.67 3.14 0.91 1.32 1.50 3.41 -36.85%
P/EPS 15.34 25.20 33.89 8.04 10.65 10.00 25.03 -27.82%
EY 6.52 3.97 2.95 12.43 9.39 10.00 4.00 38.46%
DY 0.98 0.95 0.00 5.11 1.52 2.10 0.00 -
P/NAPS 1.08 1.15 0.65 0.73 0.74 0.58 0.58 51.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 -
Price 5.90 4.60 5.30 3.01 3.10 3.28 2.49 -
P/RPS 1.99 2.32 5.51 0.82 1.24 2.07 3.56 -32.11%
P/EPS 17.81 21.92 59.48 7.27 10.00 13.78 26.18 -22.63%
EY 5.61 4.56 1.68 13.75 10.00 7.26 3.82 29.17%
DY 0.85 1.09 0.00 5.65 1.61 1.52 0.00 -
P/NAPS 1.26 1.00 1.14 0.66 0.70 0.80 0.61 62.11%

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