[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 24.77%
YoY- 26.43%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,279,688 867,844 490,989 1,673,898 1,169,668 756,601 373,239 127.20%
PBT 266,281 161,717 95,010 341,452 269,018 164,839 66,191 152.73%
Tax -67,716 -40,571 -23,996 -75,844 -59,348 -40,865 -18,489 137.41%
NP 198,565 121,146 71,014 265,608 209,670 123,974 47,702 158.54%
-
NP to SH 163,564 98,084 57,423 221,335 177,392 105,103 38,896 160.30%
-
Tax Rate 25.43% 25.09% 25.26% 22.21% 22.06% 24.79% 27.93% -
Total Cost 1,081,123 746,698 419,975 1,408,290 959,998 632,627 325,537 122.43%
-
Net Worth 1,923,132 1,869,413 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 8.68%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 16,115 16,115 - 87,831 15,470 15,426 - -
Div Payout % 9.85% 16.43% - 39.68% 8.72% 14.68% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,923,132 1,869,413 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 8.68%
NOSH 1,074,375 1,074,375 1,040,271 1,033,309 1,031,348 1,028,405 339,406 115.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.52% 13.96% 14.46% 15.87% 17.93% 16.39% 12.78% -
ROE 8.51% 5.25% 3.08% 12.31% 10.00% 6.08% 2.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.11 80.78 47.20 161.99 113.41 73.57 109.97 5.46%
EPS 15.41 9.30 5.52 21.42 17.20 10.22 11.46 21.80%
DPS 1.50 1.50 0.00 8.50 1.50 1.50 0.00 -
NAPS 1.79 1.74 1.79 1.74 1.72 1.68 5.00 -49.55%
Adjusted Per Share Value based on latest NOSH - 1,038,841
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.11 80.78 45.70 155.80 108.87 70.42 34.74 127.20%
EPS 15.22 9.13 5.34 20.60 16.51 9.78 3.62 160.27%
DPS 1.50 1.50 0.00 8.18 1.44 1.44 0.00 -
NAPS 1.79 1.74 1.7332 1.6735 1.6511 1.6081 1.5796 8.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.15 5.15 4.50 3.96 4.35 3.73 9.80 -
P/RPS 4.32 6.38 9.53 2.44 3.84 5.07 8.91 -38.25%
P/EPS 33.83 56.41 81.52 18.49 25.29 36.50 85.51 -46.07%
EY 2.96 1.77 1.23 5.41 3.95 2.74 1.17 85.56%
DY 0.29 0.29 0.00 2.15 0.34 0.40 0.00 -
P/NAPS 2.88 2.96 2.51 2.28 2.53 2.22 1.96 29.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 18/05/15 25/02/15 26/11/14 27/08/14 14/05/14 -
Price 5.17 4.91 5.37 4.29 4.45 4.19 9.86 -
P/RPS 4.34 6.08 11.38 2.65 3.92 5.70 8.97 -38.34%
P/EPS 33.96 53.78 97.28 20.03 25.87 41.00 86.04 -46.16%
EY 2.94 1.86 1.03 4.99 3.87 2.44 1.16 85.78%
DY 0.29 0.31 0.00 1.98 0.34 0.36 0.00 -
P/NAPS 2.89 2.82 3.00 2.47 2.59 2.49 1.97 29.07%

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