Highlights

[CMSB] QoQ Quarter Result on 2013-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     39.29%    YoY -     -15.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 373,239 432,750 335,400 338,332 310,359 392,738 288,284 18.81%
  QoQ % -13.75% 29.03% -0.87% 9.01% -20.98% 36.23% -
  Horiz. % 129.47% 150.11% 116.34% 117.36% 107.66% 136.23% 100.00%
PBT 66,191 108,742 62,526 68,813 54,813 62,373 44,523 30.29%
  QoQ % -39.13% 73.91% -9.14% 25.54% -12.12% 40.09% -
  Horiz. % 148.67% 244.24% 140.44% 154.56% 123.11% 140.09% 100.00%
Tax -18,489 -29,649 -13,404 -19,487 -16,806 -16,956 -14,976 15.10%
  QoQ % 37.64% -121.20% 31.22% -15.95% 0.88% -13.22% -
  Horiz. % 123.46% 197.98% 89.50% 130.12% 112.22% 113.22% 100.00%
NP 47,702 79,093 49,122 49,326 38,007 45,417 29,547 37.66%
  QoQ % -39.69% 61.01% -0.41% 29.78% -16.32% 53.71% -
  Horiz. % 161.44% 267.69% 166.25% 166.94% 128.63% 153.71% 100.00%
NP to SH 38,896 65,339 40,992 40,014 28,727 35,152 22,142 45.64%
  QoQ % -40.47% 59.39% 2.44% 39.29% -18.28% 58.76% -
  Horiz. % 175.67% 295.09% 185.13% 180.72% 129.74% 158.76% 100.00%
Tax Rate 27.93 % 27.27 % 21.44 % 28.32 % 30.66 % 27.18 % 33.64 % -11.67%
  QoQ % 2.42% 27.19% -24.29% -7.63% 12.80% -19.20% -
  Horiz. % 83.03% 81.06% 63.73% 84.19% 91.14% 80.80% 100.00%
Total Cost 325,537 353,657 286,278 289,006 272,352 347,321 258,737 16.56%
  QoQ % -7.95% 23.54% -0.94% 6.11% -21.58% 34.24% -
  Horiz. % 125.82% 136.69% 110.64% 111.70% 105.26% 134.24% 100.00%
Net Worth 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 12.15%
  QoQ % 25.31% -14.95% 3.87% 1.80% 15.53% -8.79% -
  Horiz. % 118.75% 94.76% 111.41% 107.26% 105.37% 91.21% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 40,628 - 16,589 - 39,103 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.90% 0.00% 42.42% 0.00% 100.00% -
Div Payout % - % 62.18 % - % 41.46 % - % 111.24 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.90% 0.00% 37.27% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 12.15%
  QoQ % 25.31% -14.95% 3.87% 1.80% 15.53% -8.79% -
  Horiz. % 118.75% 94.76% 111.41% 107.26% 105.37% 91.21% 100.00%
NOSH 339,406 338,567 338,776 331,791 323,138 325,865 320,434 3.91%
  QoQ % 0.25% -0.06% 2.11% 2.68% -0.84% 1.69% -
  Horiz. % 105.92% 105.66% 105.72% 103.54% 100.84% 101.69% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.78 % 18.28 % 14.65 % 14.58 % 12.25 % 11.56 % 10.25 % 15.86%
  QoQ % -30.09% 24.78% 0.48% 19.02% 5.97% 12.78% -
  Horiz. % 124.68% 178.34% 142.93% 142.24% 119.51% 112.78% 100.00%
ROE 2.29 % 4.82 % 2.57 % 2.61 % 1.91 % 2.70 % 1.55 % 29.75%
  QoQ % -52.49% 87.55% -1.53% 36.65% -29.26% 74.19% -
  Horiz. % 147.74% 310.97% 165.81% 168.39% 123.23% 174.19% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 109.97 127.82 99.00 101.97 96.05 120.52 89.97 14.33%
  QoQ % -13.96% 29.11% -2.91% 6.16% -20.30% 33.96% -
  Horiz. % 122.23% 142.07% 110.04% 113.34% 106.76% 133.96% 100.00%
EPS 11.46 6.43 12.10 12.06 8.89 10.79 6.91 40.15%
  QoQ % 78.23% -46.86% 0.33% 35.66% -17.61% 56.15% -
  Horiz. % 165.85% 93.05% 175.11% 174.53% 128.65% 156.15% 100.00%
DPS 0.00 12.00 0.00 5.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 41.67% 0.00% 100.00% -
NAPS 5.0000 4.0000 4.7000 4.6200 4.6600 4.0000 4.4600 7.92%
  QoQ % 25.00% -14.89% 1.73% -0.86% 16.50% -10.31% -
  Horiz. % 112.11% 89.69% 105.38% 103.59% 104.48% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.74 40.28 31.22 31.49 28.89 36.55 26.83 18.82%
  QoQ % -13.75% 29.02% -0.86% 9.00% -20.96% 36.23% -
  Horiz. % 129.48% 150.13% 116.36% 117.37% 107.68% 136.23% 100.00%
EPS 3.62 6.08 3.82 3.72 2.67 3.27 2.06 45.67%
  QoQ % -40.46% 59.16% 2.69% 39.33% -18.35% 58.74% -
  Horiz. % 175.73% 295.15% 185.44% 180.58% 129.61% 158.74% 100.00%
DPS 0.00 3.78 0.00 1.54 0.00 3.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 42.31% 0.00% 100.00% -
NAPS 1.5796 1.2605 1.4820 1.4268 1.4016 1.2132 1.3302 12.15%
  QoQ % 25.32% -14.95% 3.87% 1.80% 15.53% -8.80% -
  Horiz. % 118.75% 94.76% 111.41% 107.26% 105.37% 91.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.8000 6.8700 5.0800 5.2900 3.0200 3.3300 3.3000 -
P/RPS 8.91 5.37 5.13 5.19 3.14 2.76 3.67 80.74%
  QoQ % 65.92% 4.68% -1.16% 65.29% 13.77% -24.80% -
  Horiz. % 242.78% 146.32% 139.78% 141.42% 85.56% 75.20% 100.00%
P/EPS 85.51 35.60 41.98 43.86 33.97 30.87 47.76 47.50%
  QoQ % 140.20% -15.20% -4.29% 29.11% 10.04% -35.36% -
  Horiz. % 179.04% 74.54% 87.90% 91.83% 71.13% 64.64% 100.00%
EY 1.17 2.81 2.38 2.28 2.94 3.24 2.09 -32.10%
  QoQ % -58.36% 18.07% 4.39% -22.45% -9.26% 55.02% -
  Horiz. % 55.98% 134.45% 113.88% 109.09% 140.67% 155.02% 100.00%
DY 0.00 1.75 0.00 0.95 0.00 3.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 48.61% 0.00% 26.39% 0.00% 100.00% -
P/NAPS 1.96 1.72 1.08 1.15 0.65 0.83 0.74 91.55%
  QoQ % 13.95% 59.26% -6.09% 76.92% -21.69% 12.16% -
  Horiz. % 264.86% 232.43% 145.95% 155.41% 87.84% 112.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 -
Price 9.8600 7.5100 5.9000 4.6000 5.3000 3.0100 3.1000 -
P/RPS 8.97 5.88 5.96 4.51 5.52 2.50 3.45 89.19%
  QoQ % 52.55% -1.34% 32.15% -18.30% 120.80% -27.54% -
  Horiz. % 260.00% 170.43% 172.75% 130.72% 160.00% 72.46% 100.00%
P/EPS 86.04 38.91 48.76 38.14 59.62 27.90 44.86 54.43%
  QoQ % 121.13% -20.20% 27.84% -36.03% 113.69% -37.81% -
  Horiz. % 191.80% 86.74% 108.69% 85.02% 132.90% 62.19% 100.00%
EY 1.16 2.57 2.05 2.62 1.68 3.58 2.23 -35.35%
  QoQ % -54.86% 25.37% -21.76% 55.95% -53.07% 60.54% -
  Horiz. % 52.02% 115.25% 91.93% 117.49% 75.34% 160.54% 100.00%
DY 0.00 1.60 0.00 1.09 0.00 3.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.10% 0.00% 27.32% 0.00% 100.00% -
P/NAPS 1.97 1.88 1.26 1.00 1.14 0.75 0.70 99.46%
  QoQ % 4.79% 49.21% 26.00% -12.28% 52.00% 7.14% -
  Horiz. % 281.43% 268.57% 180.00% 142.86% 162.86% 107.14% 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.
 


 

273  435  535  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.39-0.01 
 SUMATEC 0.035+0.005 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers