[CMSB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -15.34%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,387,624 1,963,956 1,492,956 1,241,436 921,368 905,468 710,532 11.79%
PBT 91,624 380,040 264,764 219,252 199,588 172,264 85,396 1.17%
Tax -51,868 -95,984 -73,956 -67,224 -53,984 -34,408 -26,436 11.87%
NP 39,756 284,056 190,808 152,028 145,604 137,856 58,960 -6.35%
-
NP to SH 4,196 229,692 155,584 114,908 125,380 122,420 48,520 -33.47%
-
Tax Rate 56.61% 25.26% 27.93% 30.66% 27.05% 19.97% 30.96% -
Total Cost 1,347,868 1,679,900 1,302,148 1,089,408 775,764 767,612 651,572 12.86%
-
Net Worth 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 1,343,943 1,288,812 7.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,030,570 1,862,086 1,697,033 1,502,444 1,348,065 1,343,943 1,288,812 7.86%
NOSH 1,074,375 1,040,271 339,406 322,413 329,600 329,397 329,619 21.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.87% 14.46% 12.78% 12.25% 15.80% 15.22% 8.30% -
ROE 0.21% 12.34% 9.17% 7.65% 9.30% 9.11% 3.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.16 188.79 439.87 385.05 279.54 274.89 215.56 -8.17%
EPS 0.40 22.08 45.84 35.64 38.04 37.16 14.72 -45.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 5.00 4.66 4.09 4.08 3.91 -11.40%
Adjusted Per Share Value based on latest NOSH - 323,138
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.14 182.78 138.94 115.54 85.75 84.27 66.13 11.78%
EPS 0.39 21.38 14.48 10.69 11.67 11.39 4.52 -33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8898 1.733 1.5794 1.3983 1.2546 1.2508 1.1994 7.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.75 4.50 9.80 3.02 2.38 2.53 2.68 -
P/RPS 3.68 2.38 2.23 0.78 0.85 0.92 1.24 19.85%
P/EPS 1,216.23 20.38 21.38 8.47 6.26 6.81 18.21 101.29%
EY 0.08 4.91 4.68 11.80 15.98 14.69 5.49 -50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.51 1.96 0.65 0.58 0.62 0.69 23.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 26/05/11 03/06/10 -
Price 3.30 5.37 9.86 5.30 2.49 2.20 2.20 -
P/RPS 2.56 2.84 2.24 1.38 0.89 0.80 1.02 16.55%
P/EPS 844.96 24.32 21.51 14.87 6.55 5.92 14.95 95.77%
EY 0.12 4.11 4.65 6.72 15.28 16.89 6.69 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 3.00 1.97 1.14 0.61 0.54 0.56 20.89%

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