[CMSB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.03%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,283,582 1,203,565 1,098,347 1,050,822 1,016,584 1,012,609 1,009,134 17.37%
PBT 231,822 226,906 202,990 211,177 185,385 178,554 190,282 14.05%
Tax -63,589 -60,279 -52,849 -42,549 -39,127 -34,233 -42,604 30.57%
NP 168,233 166,627 150,141 168,628 146,258 144,321 147,678 9.06%
-
NP to SH 133,117 135,735 123,937 139,935 120,602 119,862 116,112 9.53%
-
Tax Rate 27.43% 26.57% 26.04% 20.15% 21.11% 19.17% 22.39% -
Total Cost 1,115,349 1,036,938 948,206 882,194 870,326 868,288 861,456 18.77%
-
Net Worth 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 5.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 55,582 55,582 65,915 65,915 49,436 49,436 32,930 41.71%
Div Payout % 41.75% 40.95% 53.18% 47.10% 40.99% 41.24% 28.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 5.48%
NOSH 323,138 325,865 320,434 329,573 329,600 329,579 329,335 -1.25%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.11% 13.84% 13.67% 16.05% 14.39% 14.25% 14.63% -
ROE 8.84% 10.41% 8.67% 10.31% 8.95% 8.48% 8.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 397.22 369.34 342.77 318.84 308.43 307.24 306.42 18.87%
EPS 41.20 41.65 38.68 42.46 36.59 36.37 35.26 10.92%
DPS 17.00 17.00 20.57 20.00 15.00 15.00 10.00 42.39%
NAPS 4.66 4.00 4.46 4.12 4.09 4.29 4.22 6.82%
Adjusted Per Share Value based on latest NOSH - 329,573
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.46 112.01 102.22 97.80 94.61 94.24 93.92 17.37%
EPS 12.39 12.63 11.53 13.02 11.22 11.16 10.81 9.51%
DPS 5.17 5.17 6.13 6.13 4.60 4.60 3.06 41.81%
NAPS 1.4014 1.2131 1.33 1.2637 1.2546 1.3159 1.2934 5.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.02 3.33 3.30 2.38 2.38 2.09 1.95 -
P/RPS 0.76 0.90 0.96 0.75 0.77 0.68 0.64 12.12%
P/EPS 7.33 7.99 8.53 5.61 6.50 5.75 5.53 20.64%
EY 13.64 12.51 11.72 17.84 15.37 17.40 18.08 -17.11%
DY 5.63 5.11 6.23 8.40 6.30 7.18 5.13 6.39%
P/NAPS 0.65 0.83 0.74 0.58 0.58 0.49 0.46 25.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 5.30 3.01 3.10 3.28 2.49 2.51 2.08 -
P/RPS 1.33 0.81 0.90 1.03 0.81 0.82 0.68 56.33%
P/EPS 12.87 7.23 8.01 7.73 6.81 6.90 5.90 68.11%
EY 7.77 13.84 12.48 12.94 14.69 14.49 16.95 -40.51%
DY 3.21 5.65 6.64 6.10 6.02 5.98 4.81 -23.61%
P/NAPS 1.14 0.75 0.70 0.80 0.61 0.59 0.49 75.48%

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