[CMSB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.23%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,279,688 1,169,668 984,091 810,827 725,089 659,431 612,138 13.07%
PBT 266,281 269,018 186,152 164,533 140,097 68,611 65,308 26.38%
Tax -67,716 -59,348 -49,697 -43,323 -24,707 -11,199 -24,830 18.19%
NP 198,565 209,670 136,455 121,210 115,390 57,412 40,478 30.33%
-
NP to SH 163,564 177,392 109,733 100,583 96,508 46,177 28,366 33.89%
-
Tax Rate 25.43% 22.06% 26.70% 26.33% 17.64% 16.32% 38.02% -
Total Cost 1,081,123 959,998 847,636 689,617 609,699 602,019 571,660 11.19%
-
Net Worth 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 7.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16,115 15,470 16,565 16,223 - - - -
Div Payout % 9.85% 8.72% 15.10% 16.13% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,923,132 1,773,919 1,557,201 1,447,097 1,390,297 1,310,873 1,265,103 7.22%
NOSH 1,074,375 1,031,348 331,319 324,461 329,454 329,365 329,454 21.76%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.52% 17.93% 13.87% 14.95% 15.91% 8.71% 6.61% -
ROE 8.51% 10.00% 7.05% 6.95% 6.94% 3.52% 2.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.11 113.41 297.02 249.90 220.09 200.21 185.80 -7.13%
EPS 15.41 17.20 33.12 31.00 29.29 14.02 8.61 10.18%
DPS 1.50 1.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 4.70 4.46 4.22 3.98 3.84 -11.93%
Adjusted Per Share Value based on latest NOSH - 320,434
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.10 108.86 91.59 75.46 67.48 61.37 56.97 13.07%
EPS 15.22 16.51 10.21 9.36 8.98 4.30 2.64 33.88%
DPS 1.50 1.44 1.54 1.51 0.00 0.00 0.00 -
NAPS 1.7898 1.6509 1.4492 1.3468 1.2939 1.22 1.1774 7.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.15 4.35 5.08 3.30 1.95 2.68 1.48 -
P/RPS 4.32 3.84 1.71 1.32 0.89 1.34 0.80 32.43%
P/EPS 33.83 25.29 15.34 10.65 6.66 19.12 17.19 11.93%
EY 2.96 3.95 6.52 9.39 15.02 5.23 5.82 -10.65%
DY 0.29 0.34 0.98 1.52 0.00 0.00 0.00 -
P/NAPS 2.88 2.53 1.08 0.74 0.46 0.67 0.39 39.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 -
Price 5.17 4.45 5.90 3.10 2.08 2.63 1.54 -
P/RPS 4.34 3.92 1.99 1.24 0.95 1.31 0.83 31.72%
P/EPS 33.96 25.87 17.81 10.00 7.10 18.76 17.89 11.26%
EY 2.94 3.87 5.61 10.00 14.08 5.33 5.59 -10.15%
DY 0.29 0.34 0.85 1.61 0.00 0.00 0.00 -
P/NAPS 2.89 2.59 1.26 0.70 0.49 0.66 0.40 39.01%

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