Highlights

[CMSB] QoQ Quarter Result on 2009-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     741.71%    YoY -     -43.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 177,633 262,462 223,198 209,407 179,533 248,301 241,583 -18.55%
  QoQ % -32.32% 17.59% 6.59% 16.64% -27.70% 2.78% -
  Horiz. % 73.53% 108.64% 92.39% 86.68% 74.32% 102.78% 100.00%
PBT 21,349 33,218 35,521 21,595 8,192 29,615 62,742 -51.29%
  QoQ % -35.73% -6.48% 64.49% 163.61% -72.34% -52.80% -
  Horiz. % 34.03% 52.94% 56.61% 34.42% 13.06% 47.20% 100.00%
Tax -6,609 -10,631 -11,420 -6,827 -6,583 15,721 -10,405 -26.13%
  QoQ % 37.83% 6.91% -67.28% -3.71% -141.87% 251.09% -
  Horiz. % 63.52% 102.17% 109.75% 65.61% 63.27% -151.09% 100.00%
NP 14,740 22,587 24,101 14,768 1,609 45,336 52,337 -57.07%
  QoQ % -34.74% -6.28% 63.20% 817.84% -96.45% -13.38% -
  Horiz. % 28.16% 43.16% 46.05% 28.22% 3.07% 86.62% 100.00%
NP to SH 12,130 12,623 18,729 11,416 -1,779 37,103 29,847 -45.16%
  QoQ % -3.91% -32.60% 64.06% 741.71% -104.79% 24.31% -
  Horiz. % 40.64% 42.29% 62.75% 38.25% -5.96% 124.31% 100.00%
Tax Rate 30.96 % 32.00 % 32.15 % 31.61 % 80.36 % -53.08 % 16.58 % 51.70%
  QoQ % -3.25% -0.47% 1.71% -60.66% 251.39% -420.14% -
  Horiz. % 186.73% 193.00% 193.91% 190.65% 484.68% -320.14% 100.00%
Total Cost 162,893 239,875 199,097 194,639 177,924 202,965 189,246 -9.52%
  QoQ % -32.09% 20.48% 2.29% 9.39% -12.34% 7.25% -
  Horiz. % 86.07% 126.75% 105.21% 102.85% 94.02% 107.25% 100.00%
Net Worth 1,288,812 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 4.36%
  QoQ % 30.53% -22.02% 1.82% -0.40% -0.02% 3.29% -
  Horiz. % 106.60% 81.66% 104.73% 102.86% 103.27% 103.29% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 16,455 - - - 16,475 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.88% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 130.36 % - % - % - % 44.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 293.60% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,288,812 987,341 1,266,185 1,243,587 1,248,594 1,248,810 1,209,034 4.36%
  QoQ % 30.53% -22.02% 1.82% -0.40% -0.02% 3.29% -
  Horiz. % 106.60% 81.66% 104.73% 102.86% 103.27% 103.29% 100.00%
NOSH 329,619 329,113 329,735 328,991 329,444 329,501 329,437 0.04%
  QoQ % 0.15% -0.19% 0.23% -0.14% -0.02% 0.02% -
  Horiz. % 100.06% 99.90% 100.09% 99.86% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.30 % 8.61 % 10.80 % 7.05 % 0.90 % 18.26 % 21.66 % -47.27%
  QoQ % -3.60% -20.28% 53.19% 683.33% -95.07% -15.70% -
  Horiz. % 38.32% 39.75% 49.86% 32.55% 4.16% 84.30% 100.00%
ROE 0.94 % 1.28 % 1.48 % 0.92 % -0.14 % 2.97 % 2.47 % -47.52%
  QoQ % -26.56% -13.51% 60.87% 757.14% -104.71% 20.24% -
  Horiz. % 38.06% 51.82% 59.92% 37.25% -5.67% 120.24% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.89 79.75 67.69 63.65 54.50 75.36 73.33 -18.58%
  QoQ % -32.43% 17.82% 6.35% 16.79% -27.68% 2.77% -
  Horiz. % 73.49% 108.75% 92.31% 86.80% 74.32% 102.77% 100.00%
EPS 3.68 3.83 5.68 3.47 -0.54 11.26 9.06 -45.18%
  QoQ % -3.92% -32.57% 63.69% 742.59% -104.80% 24.28% -
  Horiz. % 40.62% 42.27% 62.69% 38.30% -5.96% 124.28% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.9100 3.0000 3.8400 3.7800 3.7900 3.7900 3.6700 4.32%
  QoQ % 30.33% -21.87% 1.59% -0.26% 0.00% 3.27% -
  Horiz. % 106.54% 81.74% 104.63% 103.00% 103.27% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.53 24.43 20.77 19.49 16.71 23.11 22.49 -18.57%
  QoQ % -32.34% 17.62% 6.57% 16.64% -27.69% 2.76% -
  Horiz. % 73.50% 108.63% 92.35% 86.66% 74.30% 102.76% 100.00%
EPS 1.13 1.17 1.74 1.06 -0.17 3.45 2.78 -45.16%
  QoQ % -3.42% -32.76% 64.15% 723.53% -104.93% 24.10% -
  Horiz. % 40.65% 42.09% 62.59% 38.13% -6.12% 124.10% 100.00%
DPS 0.00 1.53 0.00 0.00 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1996 0.9190 1.1785 1.1575 1.1622 1.1624 1.1253 4.36%
  QoQ % 30.53% -22.02% 1.81% -0.40% -0.02% 3.30% -
  Horiz. % 106.60% 81.67% 104.73% 102.86% 103.28% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.6800 1.4800 1.4800 1.5000 1.2000 1.1400 1.6000 -
P/RPS 4.97 1.86 2.19 2.36 2.20 1.51 2.18 73.31%
  QoQ % 167.20% -15.07% -7.20% 7.27% 45.70% -30.73% -
  Horiz. % 227.98% 85.32% 100.46% 108.26% 100.92% 69.27% 100.00%
P/EPS 72.83 38.59 26.06 43.23 -222.22 10.12 17.66 157.39%
  QoQ % 88.73% 48.08% -39.72% 119.45% -2,295.85% -42.70% -
  Horiz. % 412.40% 218.52% 147.57% 244.79% -1,258.32% 57.30% 100.00%
EY 1.37 2.59 3.84 2.31 -0.45 9.88 5.66 -61.19%
  QoQ % -47.10% -32.55% 66.23% 613.33% -104.55% 74.56% -
  Horiz. % 24.20% 45.76% 67.84% 40.81% -7.95% 174.56% 100.00%
DY 0.00 3.38 0.00 0.00 0.00 4.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.99% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.49 0.39 0.40 0.32 0.30 0.44 35.02%
  QoQ % 40.82% 25.64% -2.50% 25.00% 6.67% -31.82% -
  Horiz. % 156.82% 111.36% 88.64% 90.91% 72.73% 68.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/06/10 24/02/10 25/11/09 26/08/09 26/05/09 27/02/09 28/11/08 -
Price 2.2000 1.8900 1.5400 1.5900 1.4600 1.1500 1.1500 -
P/RPS 4.08 2.37 2.28 2.50 2.68 1.53 1.57 89.13%
  QoQ % 72.15% 3.95% -8.80% -6.72% 75.16% -2.55% -
  Horiz. % 259.87% 150.96% 145.22% 159.24% 170.70% 97.45% 100.00%
P/EPS 59.78 49.28 27.11 45.82 -270.37 10.21 12.69 181.28%
  QoQ % 21.31% 81.78% -40.83% 116.95% -2,748.09% -19.54% -
  Horiz. % 471.08% 388.34% 213.63% 361.07% -2,130.58% 80.46% 100.00%
EY 1.67 2.03 3.69 2.18 -0.37 9.79 7.88 -64.49%
  QoQ % -17.73% -44.99% 69.27% 689.19% -103.78% 24.24% -
  Horiz. % 21.19% 25.76% 46.83% 27.66% -4.70% 124.24% 100.00%
DY 0.00 2.65 0.00 0.00 0.00 4.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.92% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.63 0.40 0.42 0.39 0.30 0.31 48.38%
  QoQ % -11.11% 57.50% -4.76% 7.69% 30.00% -3.23% -
  Horiz. % 180.65% 203.23% 129.03% 135.48% 125.81% 96.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers