Highlights

[CMSB] QoQ Quarter Result on 2012-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     50.25%    YoY -     69.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 310,359 392,738 288,284 292,201 230,342 287,520 240,759 18.43%
  QoQ % -20.98% 36.23% -1.34% 26.86% -19.89% 19.42% -
  Horiz. % 128.91% 163.12% 119.74% 121.37% 95.67% 119.42% 100.00%
PBT 54,813 62,373 44,523 70,113 49,897 38,457 52,710 2.64%
  QoQ % -12.12% 40.09% -36.50% 40.52% 29.75% -27.04% -
  Horiz. % 103.99% 118.33% 84.47% 133.02% 94.66% 72.96% 100.00%
Tax -16,806 -16,956 -14,976 -14,851 -13,496 -9,526 -4,676 134.45%
  QoQ % 0.88% -13.22% -0.84% -10.04% -41.68% -103.72% -
  Horiz. % 359.41% 362.62% 320.27% 317.60% 288.62% 203.72% 100.00%
NP 38,007 45,417 29,547 55,262 36,401 28,931 48,034 -14.44%
  QoQ % -16.32% 53.71% -46.53% 51.81% 25.82% -39.77% -
  Horiz. % 79.13% 94.55% 61.51% 115.05% 75.78% 60.23% 100.00%
NP to SH 28,727 35,152 22,142 47,096 31,345 23,354 38,140 -17.20%
  QoQ % -18.28% 58.76% -52.99% 50.25% 34.22% -38.77% -
  Horiz. % 75.32% 92.17% 58.05% 123.48% 82.18% 61.23% 100.00%
Tax Rate 30.66 % 27.18 % 33.64 % 21.18 % 27.05 % 24.77 % 8.87 % 128.44%
  QoQ % 12.80% -19.20% 58.83% -21.70% 9.20% 179.26% -
  Horiz. % 345.66% 306.43% 379.26% 238.78% 304.96% 279.26% 100.00%
Total Cost 272,352 347,321 258,737 236,939 193,941 258,589 192,725 25.90%
  QoQ % -21.58% 34.24% 9.20% 22.17% -25.00% 34.18% -
  Horiz. % 141.32% 180.22% 134.25% 122.94% 100.63% 134.18% 100.00%
Net Worth 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 5.49%
  QoQ % 15.53% -8.79% 5.25% 0.73% -4.66% 1.73% -
  Horiz. % 108.35% 93.79% 102.83% 97.70% 97.00% 101.73% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 39,103 - 16,478 - 49,436 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.10% 0.00% 33.33% 0.00% 100.00% -
Div Payout % - % 111.24 % - % 34.99 % - % 211.68 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.55% 0.00% 16.53% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 5.49%
  QoQ % 15.53% -8.79% 5.25% 0.73% -4.66% 1.73% -
  Horiz. % 108.35% 93.79% 102.83% 97.70% 97.00% 101.73% 100.00%
NOSH 323,138 325,865 320,434 329,573 329,600 329,579 329,335 -1.26%
  QoQ % -0.84% 1.69% -2.77% -0.01% 0.01% 0.07% -
  Horiz. % 98.12% 98.95% 97.30% 100.07% 100.08% 100.07% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.25 % 11.56 % 10.25 % 18.91 % 15.80 % 10.06 % 19.95 % -27.74%
  QoQ % 5.97% 12.78% -45.80% 19.68% 57.06% -49.57% -
  Horiz. % 61.40% 57.94% 51.38% 94.79% 79.20% 50.43% 100.00%
ROE 1.91 % 2.70 % 1.55 % 3.47 % 2.33 % 1.65 % 2.74 % -21.36%
  QoQ % -29.26% 74.19% -55.33% 48.93% 41.21% -39.78% -
  Horiz. % 69.71% 98.54% 56.57% 126.64% 85.04% 60.22% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.05 120.52 89.97 88.66 69.89 87.24 73.10 19.94%
  QoQ % -20.30% 33.96% 1.48% 26.86% -19.89% 19.34% -
  Horiz. % 131.40% 164.87% 123.08% 121.29% 95.61% 119.34% 100.00%
EPS 8.89 10.79 6.91 14.29 9.51 7.09 11.58 -16.14%
  QoQ % -17.61% 56.15% -51.64% 50.26% 34.13% -38.77% -
  Horiz. % 76.77% 93.18% 59.67% 123.40% 82.12% 61.23% 100.00%
DPS 0.00 12.00 0.00 5.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 4.6600 4.0000 4.4600 4.1200 4.0900 4.2900 4.2200 6.83%
  QoQ % 16.50% -10.31% 8.25% 0.73% -4.66% 1.66% -
  Horiz. % 110.43% 94.79% 105.69% 97.63% 96.92% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.89 36.55 26.83 27.20 21.44 26.76 22.41 18.43%
  QoQ % -20.96% 36.23% -1.36% 26.87% -19.88% 19.41% -
  Horiz. % 128.92% 163.10% 119.72% 121.37% 95.67% 119.41% 100.00%
EPS 2.67 3.27 2.06 4.38 2.92 2.17 3.55 -17.28%
  QoQ % -18.35% 58.74% -52.97% 50.00% 34.56% -38.87% -
  Horiz. % 75.21% 92.11% 58.03% 123.38% 82.25% 61.13% 100.00%
DPS 0.00 3.64 0.00 1.53 0.00 4.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.13% 0.00% 33.26% 0.00% 100.00% -
NAPS 1.4016 1.2132 1.3302 1.2638 1.2547 1.3160 1.2936 5.49%
  QoQ % 15.53% -8.80% 5.25% 0.73% -4.66% 1.73% -
  Horiz. % 108.35% 93.78% 102.83% 97.70% 96.99% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.0200 3.3300 3.3000 2.3800 2.3800 2.0900 1.9500 -
P/RPS 3.14 2.76 3.67 2.68 3.41 2.40 2.67 11.40%
  QoQ % 13.77% -24.80% 36.94% -21.41% 42.08% -10.11% -
  Horiz. % 117.60% 103.37% 137.45% 100.37% 127.72% 89.89% 100.00%
P/EPS 33.97 30.87 47.76 16.66 25.03 29.49 16.84 59.58%
  QoQ % 10.04% -35.36% 186.67% -33.44% -15.12% 75.12% -
  Horiz. % 201.72% 183.31% 283.61% 98.93% 148.63% 175.12% 100.00%
EY 2.94 3.24 2.09 6.00 4.00 3.39 5.94 -37.40%
  QoQ % -9.26% 55.02% -65.17% 50.00% 17.99% -42.93% -
  Horiz. % 49.49% 54.55% 35.19% 101.01% 67.34% 57.07% 100.00%
DY 0.00 3.60 0.00 2.10 0.00 7.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.14% 0.00% 29.25% 0.00% 100.00% -
P/NAPS 0.65 0.83 0.74 0.58 0.58 0.49 0.46 25.90%
  QoQ % -21.69% 12.16% 27.59% 0.00% 18.37% 6.52% -
  Horiz. % 141.30% 180.43% 160.87% 126.09% 126.09% 106.52% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 5.3000 3.0100 3.1000 3.2800 2.4900 2.5100 2.0800 -
P/RPS 5.52 2.50 3.45 3.70 3.56 2.88 2.85 55.32%
  QoQ % 120.80% -27.54% -6.76% 3.93% 23.61% 1.05% -
  Horiz. % 193.68% 87.72% 121.05% 129.82% 124.91% 101.05% 100.00%
P/EPS 59.62 27.90 44.86 22.95 26.18 35.42 17.96 122.37%
  QoQ % 113.69% -37.81% 95.47% -12.34% -26.09% 97.22% -
  Horiz. % 331.96% 155.35% 249.78% 127.78% 145.77% 197.22% 100.00%
EY 1.68 3.58 2.23 4.36 3.82 2.82 5.57 -54.99%
  QoQ % -53.07% 60.54% -48.85% 14.14% 35.46% -49.37% -
  Horiz. % 30.16% 64.27% 40.04% 78.28% 68.58% 50.63% 100.00%
DY 0.00 3.99 0.00 1.52 0.00 5.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.72% 0.00% 25.42% 0.00% 100.00% -
P/NAPS 1.14 0.75 0.70 0.80 0.61 0.59 0.49 75.49%
  QoQ % 52.00% 7.14% -12.50% 31.15% 3.39% 20.41% -
  Horiz. % 232.65% 153.06% 142.86% 163.27% 124.49% 120.41% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers