[CMSB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.52%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,788,008 1,673,898 1,416,841 1,203,565 1,012,609 943,476 874,600 12.65%
PBT 388,596 341,452 294,894 226,906 178,554 118,796 98,526 25.68%
Tax -83,996 -75,844 -79,346 -60,279 -34,233 -29,096 -35,461 15.44%
NP 304,600 265,608 215,548 166,627 144,321 89,700 63,065 29.99%
-
NP to SH 248,149 221,335 175,072 135,735 119,862 65,781 40,989 34.98%
-
Tax Rate 21.62% 22.21% 26.91% 26.57% 19.17% 24.49% 35.99% -
Total Cost 1,483,408 1,408,290 1,201,293 1,036,938 868,288 853,776 811,535 10.57%
-
Net Worth 1,074,696 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 1.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 48,356 88,239 57,217 55,582 49,436 32,930 16,455 19.67%
Div Payout % 19.49% 39.87% 32.68% 40.95% 41.24% 50.06% 40.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,074,696 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 1.42%
NOSH 1,074,375 1,038,841 338,567 325,865 329,579 329,305 329,113 21.78%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.04% 15.87% 15.21% 13.84% 14.25% 9.51% 7.21% -
ROE 23.09% 12.24% 12.93% 10.41% 8.48% 5.02% 4.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.37 161.13 418.48 369.34 307.24 286.51 265.74 -7.50%
EPS 23.09 21.31 51.71 41.65 36.37 19.98 12.45 10.83%
DPS 4.50 8.49 16.90 17.00 15.00 10.00 5.00 -1.73%
NAPS 1.00 1.74 4.00 4.00 4.29 3.98 3.00 -16.72%
Adjusted Per Share Value based on latest NOSH - 325,865
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.42 155.80 131.88 112.02 94.25 87.82 81.41 12.64%
EPS 23.10 20.60 16.30 12.63 11.16 6.12 3.82 34.95%
DPS 4.50 8.21 5.33 5.17 4.60 3.07 1.53 19.68%
NAPS 1.0003 1.6825 1.2605 1.2132 1.316 1.2199 0.919 1.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.13 3.96 6.87 3.33 2.09 2.66 1.48 -
P/RPS 3.08 2.46 1.64 0.90 0.68 0.93 0.56 32.84%
P/EPS 22.22 18.59 13.29 7.99 5.75 13.32 11.88 10.99%
EY 4.50 5.38 7.53 12.51 17.40 7.51 8.42 -9.91%
DY 0.88 2.14 2.46 5.11 7.18 3.76 3.38 -20.08%
P/NAPS 5.13 2.28 1.72 0.83 0.49 0.67 0.49 47.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 24/02/10 -
Price 5.00 4.29 7.51 3.01 2.51 2.62 1.89 -
P/RPS 3.01 2.66 1.79 0.81 0.82 0.91 0.71 27.20%
P/EPS 21.65 20.14 14.52 7.23 6.90 13.12 15.18 6.09%
EY 4.62 4.97 6.89 13.84 14.49 7.62 6.59 -5.74%
DY 0.90 1.98 2.25 5.65 5.98 3.82 2.65 -16.46%
P/NAPS 5.00 2.47 1.88 0.75 0.59 0.66 0.63 41.21%

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