[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.78%
YoY- 35.4%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,673,898 1,169,668 756,601 373,239 1,416,841 984,091 648,691 87.80%
PBT 341,452 269,018 164,839 66,191 294,894 186,152 123,626 96.49%
Tax -75,844 -59,348 -40,865 -18,489 -79,346 -49,697 -36,293 63.23%
NP 265,608 209,670 123,974 47,702 215,548 136,455 87,333 109.48%
-
NP to SH 221,335 177,392 105,103 38,896 175,072 109,733 68,741 117.58%
-
Tax Rate 22.21% 22.06% 24.79% 27.93% 26.91% 26.70% 29.36% -
Total Cost 1,408,290 959,998 632,627 325,537 1,201,293 847,636 561,358 84.32%
-
Net Worth 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 12.15%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 87,831 15,470 15,426 - 56,628 16,565 16,374 205.49%
Div Payout % 39.68% 8.72% 14.68% - 32.35% 15.10% 23.82% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 1,513,022 12.15%
NOSH 1,033,309 1,031,348 1,028,405 339,406 333,109 331,319 327,494 114.67%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.87% 17.93% 16.39% 12.78% 15.21% 13.87% 13.46% -
ROE 12.31% 10.00% 6.08% 2.29% 10.77% 7.05% 4.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 161.99 113.41 73.57 109.97 425.34 297.02 198.08 -12.51%
EPS 21.42 17.20 10.22 11.46 17.52 33.12 20.99 1.35%
DPS 8.50 1.50 1.50 0.00 17.00 5.00 5.00 42.30%
NAPS 1.74 1.72 1.68 5.00 4.88 4.70 4.62 -47.75%
Adjusted Per Share Value based on latest NOSH - 339,406
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.78 108.86 70.41 34.74 131.86 91.59 60.37 87.80%
EPS 20.60 16.51 9.78 3.62 16.29 10.21 6.40 117.53%
DPS 8.17 1.44 1.44 0.00 5.27 1.54 1.52 205.90%
NAPS 1.6733 1.6509 1.6079 1.5794 1.5129 1.4492 1.4081 12.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.96 4.35 3.73 9.80 6.87 5.08 5.29 -
P/RPS 2.44 3.84 5.07 8.91 1.62 1.71 2.67 -5.81%
P/EPS 18.49 25.29 36.50 85.51 13.07 15.34 25.20 -18.60%
EY 5.41 3.95 2.74 1.17 7.65 6.52 3.97 22.84%
DY 2.15 0.34 0.40 0.00 2.47 0.98 0.95 72.11%
P/NAPS 2.28 2.53 2.22 1.96 1.41 1.08 1.15 57.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 -
Price 4.29 4.45 4.19 9.86 7.51 5.90 4.60 -
P/RPS 2.65 3.92 5.70 8.97 1.77 1.99 2.32 9.24%
P/EPS 20.03 25.87 41.00 86.04 14.29 17.81 21.92 -5.81%
EY 4.99 3.87 2.44 1.16 7.00 5.61 4.56 6.17%
DY 1.98 0.34 0.36 0.00 2.26 0.85 1.09 48.71%
P/NAPS 2.47 2.59 2.49 1.97 1.54 1.26 1.00 82.42%

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