[CMSB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -38.77%
YoY- 19.13%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 504,230 432,750 392,738 287,520 284,045 262,462 248,301 12.52%
PBT 72,434 108,742 62,373 38,457 50,185 33,218 29,615 16.06%
Tax -16,496 -29,649 -16,956 -9,526 -17,897 -10,631 15,721 -
NP 55,938 79,093 45,417 28,931 32,288 22,587 45,336 3.56%
-
NP to SH 43,943 65,339 35,152 23,354 19,604 12,623 37,103 2.85%
-
Tax Rate 22.77% 27.27% 27.18% 24.77% 35.66% 32.00% -53.08% -
Total Cost 448,292 353,657 347,321 258,589 251,757 239,875 202,965 14.11%
-
Net Worth 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 1,248,810 6.35%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 72,718 40,628 39,103 49,436 32,930 16,455 16,475 28.06%
Div Payout % 165.48% 62.18% 111.24% 211.68% 167.98% 130.36% 44.40% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 1,248,810 6.35%
NOSH 1,038,841 338,567 325,865 329,579 329,305 329,113 329,501 21.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.09% 18.28% 11.56% 10.06% 11.37% 8.61% 18.26% -
ROE 2.43% 4.82% 2.70% 1.65% 1.50% 1.28% 2.97% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 48.54 127.82 120.52 87.24 86.26 79.75 75.36 -7.06%
EPS 4.23 6.43 10.79 7.09 5.95 3.83 11.26 -15.04%
DPS 7.00 12.00 12.00 15.00 10.00 5.00 5.00 5.76%
NAPS 1.74 4.00 4.00 4.29 3.98 3.00 3.79 -12.16%
Adjusted Per Share Value based on latest NOSH - 329,579
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.93 40.27 36.55 26.76 26.43 24.43 23.11 12.52%
EPS 4.09 6.08 3.27 2.17 1.82 1.17 3.45 2.87%
DPS 6.77 3.78 3.64 4.60 3.06 1.53 1.53 28.11%
NAPS 1.6822 1.2604 1.2131 1.3159 1.2198 0.9189 1.1622 6.35%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.96 6.87 3.33 2.09 2.66 1.48 1.14 -
P/RPS 8.16 5.37 2.76 2.40 3.08 1.86 1.51 32.45%
P/EPS 93.62 35.60 30.87 29.49 44.68 38.59 10.12 44.86%
EY 1.07 2.81 3.24 3.39 2.24 2.59 9.88 -30.94%
DY 1.77 1.75 3.60 7.18 3.76 3.38 4.39 -14.04%
P/NAPS 2.28 1.72 0.83 0.49 0.67 0.49 0.30 40.19%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 24/02/10 27/02/09 -
Price 4.29 7.51 3.01 2.51 2.62 1.89 1.15 -
P/RPS 8.84 5.88 2.50 2.88 3.04 2.37 1.53 33.93%
P/EPS 101.42 38.91 27.90 35.42 44.01 49.28 10.21 46.59%
EY 0.99 2.57 3.58 2.82 2.27 2.03 9.79 -31.73%
DY 1.63 1.60 3.99 5.98 3.82 2.65 4.35 -15.08%
P/NAPS 2.47 1.88 0.75 0.59 0.66 0.63 0.30 42.07%

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