[CMSB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.62%
YoY- 43.14%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,791,648 1,479,721 1,283,582 1,016,584 992,210 872,700 887,888 12.40%
PBT 370,271 306,272 231,822 185,385 140,513 111,683 134,826 18.32%
Tax -81,351 -81,029 -63,589 -39,127 -31,089 -35,487 -10,579 40.47%
NP 288,920 225,243 168,233 146,258 109,424 76,196 124,247 15.09%
-
NP to SH 239,862 185,241 133,117 120,602 84,256 54,898 85,428 18.76%
-
Tax Rate 21.97% 26.46% 27.43% 21.11% 22.13% 31.77% 7.85% -
Total Cost 1,502,728 1,254,478 1,115,349 870,326 882,786 796,504 763,641 11.93%
-
Net Worth 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 6.88%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 88,239 57,217 55,582 49,436 32,930 16,455 16,475 32.25%
Div Payout % 36.79% 30.89% 41.75% 40.99% 39.08% 29.98% 19.29% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 6.88%
NOSH 1,040,271 339,406 323,138 329,600 329,397 329,619 329,444 21.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.13% 15.22% 13.11% 14.39% 11.03% 8.73% 13.99% -
ROE 12.88% 10.92% 8.84% 8.95% 6.27% 4.26% 6.84% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 172.23 435.97 397.22 308.43 301.22 264.76 269.51 -7.18%
EPS 23.06 54.58 41.20 36.59 25.58 16.65 25.93 -1.93%
DPS 8.50 16.86 17.00 15.00 10.00 5.00 5.00 9.24%
NAPS 1.79 5.00 4.66 4.09 4.08 3.91 3.79 -11.74%
Adjusted Per Share Value based on latest NOSH - 329,600
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 166.69 137.67 119.42 94.58 92.31 81.19 82.61 12.40%
EPS 22.32 17.23 12.38 11.22 7.84 5.11 7.95 18.76%
DPS 8.21 5.32 5.17 4.60 3.06 1.53 1.53 32.29%
NAPS 1.7324 1.5789 1.401 1.2542 1.2504 1.1991 1.1616 6.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.50 9.80 3.02 2.38 2.53 2.68 1.20 -
P/RPS 2.61 2.25 0.76 0.77 0.84 1.01 0.45 34.02%
P/EPS 19.52 17.96 7.33 6.50 9.89 16.09 4.63 27.08%
EY 5.12 5.57 13.64 15.37 10.11 6.21 21.61 -21.32%
DY 1.89 1.72 5.63 6.30 3.95 1.87 4.17 -12.35%
P/NAPS 2.51 1.96 0.65 0.58 0.62 0.69 0.32 40.93%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 14/05/14 22/05/13 30/05/12 26/05/11 03/06/10 26/05/09 -
Price 5.37 9.86 5.30 2.49 2.20 2.20 1.46 -
P/RPS 3.12 2.26 1.33 0.81 0.73 0.83 0.54 33.93%
P/EPS 23.29 18.07 12.87 6.81 8.60 13.21 5.63 26.68%
EY 4.29 5.54 7.77 14.69 11.63 7.57 17.76 -21.07%
DY 1.58 1.71 3.21 6.02 4.55 2.27 3.42 -12.07%
P/NAPS 3.00 1.97 1.14 0.61 0.54 0.56 0.39 40.47%

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