[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.88%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,203,565 810,827 522,543 230,342 1,012,609 725,089 484,330 82.95%
PBT 226,906 164,533 120,010 49,897 178,722 140,097 87,387 88.36%
Tax -60,279 -43,323 -28,347 -13,496 -34,233 -24,707 -20,031 107.74%
NP 166,627 121,210 91,663 36,401 144,489 115,390 67,356 82.41%
-
NP to SH 135,735 100,583 78,441 31,345 120,022 96,508 58,368 75.07%
-
Tax Rate 26.57% 26.33% 23.62% 27.05% 19.15% 17.64% 22.92% -
Total Cost 1,036,938 689,617 430,880 193,941 868,120 609,699 416,974 83.04%
-
Net Worth 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 1,351,080 6.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 55,745 16,223 16,479 - 49,421 - - -
Div Payout % 41.07% 16.13% 21.01% - 41.18% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,495,298 1,447,097 1,357,886 1,348,065 1,416,758 1,390,297 1,351,080 6.96%
NOSH 327,916 324,461 329,584 329,600 329,478 329,454 329,531 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.84% 14.95% 17.54% 15.80% 14.27% 15.91% 13.91% -
ROE 9.08% 6.95% 5.78% 2.33% 8.47% 6.94% 4.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 367.03 249.90 158.55 69.89 307.34 220.09 146.98 83.55%
EPS 41.39 31.00 23.80 9.51 36.43 29.29 17.72 75.59%
DPS 17.00 5.00 5.00 0.00 15.00 0.00 0.00 -
NAPS 4.56 4.46 4.12 4.09 4.30 4.22 4.10 7.31%
Adjusted Per Share Value based on latest NOSH - 329,600
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 112.01 75.46 48.63 21.44 94.24 67.48 45.07 82.97%
EPS 12.63 9.36 7.30 2.92 11.17 8.98 5.43 75.10%
DPS 5.19 1.51 1.53 0.00 4.60 0.00 0.00 -
NAPS 1.3916 1.3468 1.2637 1.2546 1.3185 1.2939 1.2574 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.33 3.30 2.38 2.38 2.09 1.95 2.20 -
P/RPS 0.91 1.32 1.50 3.41 0.68 0.89 1.50 -28.22%
P/EPS 8.04 10.65 10.00 25.03 5.74 6.66 12.42 -25.06%
EY 12.43 9.39 10.00 4.00 17.43 15.02 8.05 33.41%
DY 5.11 1.52 2.10 0.00 7.18 0.00 0.00 -
P/NAPS 0.73 0.74 0.58 0.58 0.49 0.46 0.54 22.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 3.01 3.10 3.28 2.49 2.51 2.08 2.02 -
P/RPS 0.82 1.24 2.07 3.56 0.82 0.95 1.37 -28.86%
P/EPS 7.27 10.00 13.78 26.18 6.89 7.10 11.40 -25.81%
EY 13.75 10.00 7.26 3.82 14.51 14.08 8.77 34.77%
DY 5.65 1.61 1.52 0.00 5.98 0.00 0.00 -
P/NAPS 0.66 0.70 0.80 0.61 0.58 0.49 0.49 21.85%

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