[CMSB] YoY Annualized Quarter 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- 25.13%
YoY- 34.39%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,735,688 1,513,202 1,297,382 1,045,086 968,660 853,942 777,880 14.30%
PBT 323,434 329,678 247,252 240,020 174,774 75,946 59,574 32.55%
Tax -81,142 -81,730 -72,586 -56,694 -40,062 -24,570 -26,820 20.25%
NP 242,292 247,948 174,666 183,326 134,712 51,376 32,754 39.56%
-
NP to SH 196,168 210,206 137,482 156,882 116,736 38,874 19,274 47.18%
-
Tax Rate 25.09% 24.79% 29.36% 23.62% 22.92% 32.35% 45.02% -
Total Cost 1,493,396 1,265,254 1,122,716 861,760 833,948 802,566 745,126 12.27%
-
Net Worth 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 1,243,271 7.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 32,231 30,852 32,749 32,958 - - - -
Div Payout % 16.43% 14.68% 23.82% 21.01% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,869,413 1,727,720 1,513,022 1,357,886 1,351,080 1,284,818 1,243,271 7.03%
NOSH 1,074,375 1,028,405 327,494 329,584 329,531 329,440 328,907 21.79%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.96% 16.39% 13.46% 17.54% 13.91% 6.02% 4.21% -
ROE 10.49% 12.17% 9.09% 11.55% 8.64% 3.03% 1.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 161.55 147.14 396.15 317.09 293.95 259.21 236.50 -6.15%
EPS 18.60 20.44 41.98 47.60 35.44 11.80 5.86 21.21%
DPS 3.00 3.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.74 1.68 4.62 4.12 4.10 3.90 3.78 -12.12%
Adjusted Per Share Value based on latest NOSH - 329,573
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 161.53 140.83 120.74 97.26 90.15 79.47 72.39 14.30%
EPS 18.26 19.56 12.79 14.60 10.86 3.62 1.79 47.24%
DPS 3.00 2.87 3.05 3.07 0.00 0.00 0.00 -
NAPS 1.7398 1.6079 1.4081 1.2637 1.2574 1.1957 1.1571 7.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.15 3.73 5.29 2.38 2.20 2.37 1.50 -
P/RPS 3.19 2.53 1.34 0.75 0.75 0.91 0.63 31.02%
P/EPS 28.21 18.25 12.60 5.00 6.21 20.08 25.60 1.63%
EY 3.55 5.48 7.94 20.00 16.10 4.98 3.91 -1.59%
DY 0.58 0.80 1.89 4.20 0.00 0.00 0.00 -
P/NAPS 2.96 2.22 1.15 0.58 0.54 0.61 0.40 39.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 -
Price 4.91 4.19 4.60 3.28 2.02 2.37 1.59 -
P/RPS 3.04 2.85 1.16 1.03 0.69 0.91 0.67 28.65%
P/EPS 26.89 20.50 10.96 6.89 5.70 20.08 27.13 -0.14%
EY 3.72 4.88 9.13 14.51 17.54 4.98 3.69 0.13%
DY 0.61 0.72 2.17 3.05 0.00 0.00 0.00 -
P/NAPS 2.82 2.49 1.00 0.80 0.49 0.61 0.42 37.33%

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