Highlights

[CMSB] QoQ Quarter Result on 2014-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     69.98%    YoY -     65.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 490,989 504,230 413,067 383,362 373,239 432,750 335,400 28.96%
  QoQ % -2.63% 22.07% 7.75% 2.71% -13.75% 29.03% -
  Horiz. % 146.39% 150.34% 123.16% 114.30% 111.28% 129.03% 100.00%
PBT 95,010 72,434 104,179 98,648 66,191 108,742 62,526 32.21%
  QoQ % 31.17% -30.47% 5.61% 49.04% -39.13% 73.91% -
  Horiz. % 151.95% 115.85% 166.62% 157.77% 105.86% 173.91% 100.00%
Tax -23,996 -16,496 -18,483 -22,376 -18,489 -29,649 -13,404 47.49%
  QoQ % -45.47% 10.75% 17.40% -21.02% 37.64% -121.20% -
  Horiz. % 179.02% 123.07% 137.89% 166.94% 137.94% 221.20% 100.00%
NP 71,014 55,938 85,696 76,272 47,702 79,093 49,122 27.88%
  QoQ % 26.95% -34.73% 12.36% 59.89% -39.69% 61.01% -
  Horiz. % 144.57% 113.88% 174.46% 155.27% 97.11% 161.01% 100.00%
NP to SH 57,423 43,943 72,379 66,117 38,896 65,339 40,992 25.22%
  QoQ % 30.68% -39.29% 9.47% 69.98% -40.47% 59.39% -
  Horiz. % 140.08% 107.20% 176.57% 161.29% 94.89% 159.39% 100.00%
Tax Rate 25.26 % 22.77 % 17.74 % 22.68 % 27.93 % 27.27 % 21.44 % 11.56%
  QoQ % 10.94% 28.35% -21.78% -18.80% 2.42% 27.19% -
  Horiz. % 117.82% 106.20% 82.74% 105.78% 130.27% 127.19% 100.00%
Total Cost 419,975 448,292 327,371 307,090 325,537 353,657 286,278 29.14%
  QoQ % -6.32% 36.94% 6.60% -5.67% -7.95% 23.54% -
  Horiz. % 146.70% 156.59% 114.35% 107.27% 113.71% 123.54% 100.00%
Net Worth 1,862,086 1,807,584 1,786,110 1,738,287 1,697,033 1,354,271 1,592,251 11.01%
  QoQ % 3.02% 1.20% 2.75% 2.43% 25.31% -14.95% -
  Horiz. % 116.95% 113.52% 112.18% 109.17% 106.58% 85.05% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 72,718 - 15,520 - 40,628 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.99% 0.00% 38.20% 0.00% 100.00% -
Div Payout % - % 165.48 % - % 23.47 % - % 62.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 266.13% 0.00% 37.75% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,862,086 1,807,584 1,786,110 1,738,287 1,697,033 1,354,271 1,592,251 11.01%
  QoQ % 3.02% 1.20% 2.75% 2.43% 25.31% -14.95% -
  Horiz. % 116.95% 113.52% 112.18% 109.17% 106.58% 85.05% 100.00%
NOSH 1,040,271 1,038,841 1,038,436 1,034,694 339,406 338,567 338,776 111.41%
  QoQ % 0.14% 0.04% 0.36% 204.85% 0.25% -0.06% -
  Horiz. % 307.07% 306.64% 306.53% 305.42% 100.19% 99.94% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.46 % 11.09 % 20.75 % 19.90 % 12.78 % 18.28 % 14.65 % -0.87%
  QoQ % 30.39% -46.55% 4.27% 55.71% -30.09% 24.78% -
  Horiz. % 98.70% 75.70% 141.64% 135.84% 87.24% 124.78% 100.00%
ROE 3.08 % 2.43 % 4.05 % 3.80 % 2.29 % 4.82 % 2.57 % 12.84%
  QoQ % 26.75% -40.00% 6.58% 65.94% -52.49% 87.55% -
  Horiz. % 119.84% 94.55% 157.59% 147.86% 89.11% 187.55% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.20 48.54 39.78 37.05 109.97 127.82 99.00 -39.00%
  QoQ % -2.76% 22.02% 7.37% -66.31% -13.96% 29.11% -
  Horiz. % 47.68% 49.03% 40.18% 37.42% 111.08% 129.11% 100.00%
EPS 5.52 4.23 6.97 6.39 11.46 6.43 12.10 -40.77%
  QoQ % 30.50% -39.31% 9.08% -44.24% 78.23% -46.86% -
  Horiz. % 45.62% 34.96% 57.60% 52.81% 94.71% 53.14% 100.00%
DPS 0.00 7.00 0.00 1.50 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.33% 0.00% 12.50% 0.00% 100.00% -
NAPS 1.7900 1.7400 1.7200 1.6800 5.0000 4.0000 4.7000 -47.49%
  QoQ % 2.87% 1.16% 2.38% -66.40% 25.00% -14.89% -
  Horiz. % 38.09% 37.02% 36.60% 35.74% 106.38% 85.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.70 46.93 38.45 35.68 34.74 40.28 31.22 28.95%
  QoQ % -2.62% 22.05% 7.76% 2.71% -13.75% 29.02% -
  Horiz. % 146.38% 150.32% 123.16% 114.29% 111.27% 129.02% 100.00%
EPS 5.34 4.09 6.74 6.15 3.62 6.08 3.82 25.05%
  QoQ % 30.56% -39.32% 9.59% 69.89% -40.46% 59.16% -
  Horiz. % 139.79% 107.07% 176.44% 160.99% 94.76% 159.16% 100.00%
DPS 0.00 6.77 0.00 1.44 0.00 3.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 179.10% 0.00% 38.10% 0.00% 100.00% -
NAPS 1.7332 1.6825 1.6625 1.6180 1.5796 1.2605 1.4820 11.01%
  QoQ % 3.01% 1.20% 2.75% 2.43% 25.32% -14.95% -
  Horiz. % 116.95% 113.53% 112.18% 109.18% 106.59% 85.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.5000 3.9600 4.3500 3.7300 9.8000 6.8700 5.0800 -
P/RPS 9.53 8.16 10.94 10.07 8.91 5.37 5.13 51.18%
  QoQ % 16.79% -25.41% 8.64% 13.02% 65.92% 4.68% -
  Horiz. % 185.77% 159.06% 213.26% 196.30% 173.68% 104.68% 100.00%
P/EPS 81.52 93.62 62.41 58.37 85.51 35.60 41.98 55.71%
  QoQ % -12.92% 50.01% 6.92% -31.74% 140.20% -15.20% -
  Horiz. % 194.19% 223.01% 148.67% 139.04% 203.69% 84.80% 100.00%
EY 1.23 1.07 1.60 1.71 1.17 2.81 2.38 -35.63%
  QoQ % 14.95% -33.12% -6.43% 46.15% -58.36% 18.07% -
  Horiz. % 51.68% 44.96% 67.23% 71.85% 49.16% 118.07% 100.00%
DY 0.00 1.77 0.00 0.40 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.14% 0.00% 22.86% 0.00% 100.00% -
P/NAPS 2.51 2.28 2.53 2.22 1.96 1.72 1.08 75.55%
  QoQ % 10.09% -9.88% 13.96% 13.27% 13.95% 59.26% -
  Horiz. % 232.41% 211.11% 234.26% 205.56% 181.48% 159.26% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 26/11/14 27/08/14 14/05/14 26/02/14 28/11/13 -
Price 5.3700 4.2900 4.4500 4.1900 9.8600 7.5100 5.9000 -
P/RPS 11.38 8.84 11.19 11.31 8.97 5.88 5.96 53.97%
  QoQ % 28.73% -21.00% -1.06% 26.09% 52.55% -1.34% -
  Horiz. % 190.94% 148.32% 187.75% 189.77% 150.50% 98.66% 100.00%
P/EPS 97.28 101.42 63.85 65.57 86.04 38.91 48.76 58.55%
  QoQ % -4.08% 58.84% -2.62% -23.79% 121.13% -20.20% -
  Horiz. % 199.51% 208.00% 130.95% 134.47% 176.46% 79.80% 100.00%
EY 1.03 0.99 1.57 1.53 1.16 2.57 2.05 -36.83%
  QoQ % 4.04% -36.94% 2.61% 31.90% -54.86% 25.37% -
  Horiz. % 50.24% 48.29% 76.59% 74.63% 56.59% 125.37% 100.00%
DY 0.00 1.63 0.00 0.36 0.00 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.87% 0.00% 22.50% 0.00% 100.00% -
P/NAPS 3.00 2.47 2.59 2.49 1.97 1.88 1.26 78.40%
  QoQ % 21.46% -4.63% 4.02% 26.40% 4.79% 49.21% -
  Horiz. % 238.10% 196.03% 205.56% 197.62% 156.35% 149.21% 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.
 


 

164  243  544  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.36-0.01 
 HSI-C5J 0.13-0.08 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-C5P 0.295-0.055 
 HSI-H6R 0.355+0.035 
 MQTECH 0.025-0.005 
Partners & Brokers