[CMSB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.52%
YoY- 61.66%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,358,050 1,469,044 1,706,250 1,559,557 1,312,121 1,081,102 966,785 5.82%
PBT 308,030 213,884 355,041 358,690 248,202 219,377 186,796 8.68%
Tax -78,981 -77,994 -90,288 -79,130 -66,262 -57,764 -32,942 15.67%
NP 229,049 135,889 264,753 279,560 181,940 161,613 153,853 6.85%
-
NP to SH 199,245 90,218 218,085 236,522 146,310 134,110 128,677 7.55%
-
Tax Rate 25.64% 36.47% 25.43% 22.06% 26.70% 26.33% 17.64% -
Total Cost 1,129,001 1,333,154 1,441,497 1,279,997 1,130,181 919,489 812,932 5.62%
-
Net Worth 2,277,676 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 8.56%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 21,487 20,626 22,087 21,630 - -
Div Payout % - - 9.85% 8.72% 15.10% 16.13% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,277,676 2,095,032 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 8.56%
NOSH 1,074,375 1,074,375 1,074,375 1,031,348 331,319 324,461 329,454 21.75%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.87% 9.25% 15.52% 17.93% 13.87% 14.95% 15.91% -
ROE 8.75% 4.31% 11.34% 13.33% 9.40% 9.27% 9.26% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 126.40 136.73 158.81 151.22 396.03 333.20 293.45 -13.08%
EPS 18.55 8.40 20.55 22.93 44.16 41.33 39.05 -11.65%
DPS 0.00 0.00 2.00 2.00 6.67 6.67 0.00 -
NAPS 2.12 1.95 1.79 1.72 4.70 4.46 4.22 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,038,436
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 126.39 136.72 158.79 145.14 122.11 100.61 89.97 5.82%
EPS 18.54 8.40 20.30 22.01 13.62 12.48 11.98 7.54%
DPS 0.00 0.00 2.00 1.92 2.06 2.01 0.00 -
NAPS 2.1197 1.9498 1.7898 1.6509 1.4492 1.3468 1.2939 8.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.01 3.80 5.15 4.35 5.08 3.30 1.95 -
P/RPS 3.17 2.78 3.24 2.88 1.28 0.99 0.66 29.86%
P/EPS 21.62 45.25 25.37 18.97 11.50 7.98 4.99 27.65%
EY 4.62 2.21 3.94 5.27 8.69 12.53 20.03 -21.67%
DY 0.00 0.00 0.39 0.46 1.31 2.02 0.00 -
P/NAPS 1.89 1.95 2.88 2.53 1.08 0.74 0.46 26.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 -
Price 3.55 3.57 5.17 4.45 5.90 3.10 2.08 -
P/RPS 2.81 2.61 3.26 2.94 1.49 0.93 0.71 25.74%
P/EPS 19.14 42.51 25.47 19.40 13.36 7.50 5.33 23.72%
EY 5.22 2.35 3.93 5.15 7.48 13.33 18.78 -19.19%
DY 0.00 0.00 0.39 0.45 1.13 2.15 0.00 -
P/NAPS 1.67 1.83 2.89 2.59 1.26 0.70 0.49 22.65%

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