[CMSB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.32%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,479,721 1,416,841 1,376,829 1,329,713 1,283,582 1,203,565 1,098,347 22.00%
PBT 306,272 294,894 248,525 230,522 231,822 226,906 202,990 31.58%
Tax -81,029 -79,346 -66,653 -68,225 -63,589 -60,279 -52,849 32.99%
NP 225,243 215,548 181,872 162,297 168,233 166,627 150,141 31.08%
-
NP to SH 185,241 175,072 144,885 126,035 133,117 135,735 123,937 30.75%
-
Tax Rate 26.46% 26.91% 26.82% 29.60% 27.43% 26.57% 26.04% -
Total Cost 1,254,478 1,201,293 1,194,957 1,167,416 1,115,349 1,036,938 948,206 20.53%
-
Net Worth 1,697,033 1,354,271 1,355,107 1,327,164 1,505,824 1,303,461 1,429,136 12.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 57,217 57,217 55,693 55,693 55,582 55,582 65,915 -9.01%
Div Payout % 30.89% 32.68% 38.44% 44.19% 41.75% 40.95% 53.18% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,697,033 1,354,271 1,355,107 1,327,164 1,505,824 1,303,461 1,429,136 12.14%
NOSH 339,406 338,567 338,776 331,791 323,138 325,865 320,434 3.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.22% 15.21% 13.21% 12.21% 13.11% 13.84% 13.67% -
ROE 10.92% 12.93% 10.69% 9.50% 8.84% 10.41% 8.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 435.97 418.48 406.41 400.77 397.22 369.34 342.77 17.40%
EPS 54.58 51.71 42.77 37.99 41.20 41.65 38.68 25.83%
DPS 16.86 16.90 16.44 16.79 17.00 17.00 20.57 -12.42%
NAPS 5.00 4.00 4.00 4.00 4.66 4.00 4.46 7.92%
Adjusted Per Share Value based on latest NOSH - 331,791
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.71 131.86 128.14 123.75 119.46 112.01 102.22 22.00%
EPS 17.24 16.29 13.48 11.73 12.39 12.63 11.53 30.79%
DPS 5.33 5.33 5.18 5.18 5.17 5.17 6.13 -8.90%
NAPS 1.5794 1.2604 1.2611 1.2351 1.4014 1.2131 1.33 12.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.80 6.87 5.08 5.29 3.02 3.33 3.30 -
P/RPS 2.25 1.64 1.25 1.32 0.76 0.90 0.96 76.53%
P/EPS 17.96 13.29 11.88 13.93 7.33 7.99 8.53 64.34%
EY 5.57 7.53 8.42 7.18 13.64 12.51 11.72 -39.12%
DY 1.72 2.46 3.24 3.17 5.63 5.11 6.23 -57.63%
P/NAPS 1.96 1.72 1.27 1.32 0.65 0.83 0.74 91.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 -
Price 9.86 7.51 5.90 4.60 5.30 3.01 3.10 -
P/RPS 2.26 1.79 1.45 1.15 1.33 0.81 0.90 84.85%
P/EPS 18.07 14.52 13.80 12.11 12.87 7.23 8.01 72.09%
EY 5.54 6.89 7.25 8.26 7.77 13.84 12.48 -41.83%
DY 1.71 2.25 2.79 3.65 3.21 5.65 6.64 -59.55%
P/NAPS 1.97 1.88 1.48 1.15 1.14 0.75 0.70 99.45%

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