Highlights

[CMSB] QoQ Quarter Result on 2012-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -52.99%    YoY -     -41.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 338,332 310,359 392,738 288,284 292,201 230,342 287,520 11.47%
  QoQ % 9.01% -20.98% 36.23% -1.34% 26.86% -19.89% -
  Horiz. % 117.67% 107.94% 136.60% 100.27% 101.63% 80.11% 100.00%
PBT 68,813 54,813 62,373 44,523 70,113 49,897 38,457 47.44%
  QoQ % 25.54% -12.12% 40.09% -36.50% 40.52% 29.75% -
  Horiz. % 178.93% 142.53% 162.19% 115.77% 182.32% 129.75% 100.00%
Tax -19,487 -16,806 -16,956 -14,976 -14,851 -13,496 -9,526 61.22%
  QoQ % -15.95% 0.88% -13.22% -0.84% -10.04% -41.68% -
  Horiz. % 204.57% 176.42% 178.00% 157.21% 155.90% 141.68% 100.00%
NP 49,326 38,007 45,417 29,547 55,262 36,401 28,931 42.76%
  QoQ % 29.78% -16.32% 53.71% -46.53% 51.81% 25.82% -
  Horiz. % 170.50% 131.37% 156.98% 102.13% 191.01% 125.82% 100.00%
NP to SH 40,014 28,727 35,152 22,142 47,096 31,345 23,354 43.23%
  QoQ % 39.29% -18.28% 58.76% -52.99% 50.25% 34.22% -
  Horiz. % 171.34% 123.01% 150.52% 94.81% 201.66% 134.22% 100.00%
Tax Rate 28.32 % 30.66 % 27.18 % 33.64 % 21.18 % 27.05 % 24.77 % 9.35%
  QoQ % -7.63% 12.80% -19.20% 58.83% -21.70% 9.20% -
  Horiz. % 114.33% 123.78% 109.73% 135.81% 85.51% 109.20% 100.00%
Total Cost 289,006 272,352 347,321 258,737 236,939 193,941 258,589 7.70%
  QoQ % 6.11% -21.58% 34.24% 9.20% 22.17% -25.00% -
  Horiz. % 111.76% 105.32% 134.31% 100.06% 91.63% 75.00% 100.00%
Net Worth 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 5.54%
  QoQ % 1.80% 15.53% -8.79% 5.25% 0.73% -4.66% -
  Horiz. % 108.42% 106.50% 92.19% 101.08% 96.04% 95.34% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,589 - 39,103 - 16,478 - 49,436 -51.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.56% 0.00% 79.10% 0.00% 33.33% 0.00% 100.00%
Div Payout % 41.46 % - % 111.24 % - % 34.99 % - % 211.68 % -66.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.59% 0.00% 52.55% 0.00% 16.53% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 1,413,894 5.54%
  QoQ % 1.80% 15.53% -8.79% 5.25% 0.73% -4.66% -
  Horiz. % 108.42% 106.50% 92.19% 101.08% 96.04% 95.34% 100.00%
NOSH 331,791 323,138 325,865 320,434 329,573 329,600 329,579 0.45%
  QoQ % 2.68% -0.84% 1.69% -2.77% -0.01% 0.01% -
  Horiz. % 100.67% 98.05% 98.87% 97.23% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.58 % 12.25 % 11.56 % 10.25 % 18.91 % 15.80 % 10.06 % 28.10%
  QoQ % 19.02% 5.97% 12.78% -45.80% 19.68% 57.06% -
  Horiz. % 144.93% 121.77% 114.91% 101.89% 187.97% 157.06% 100.00%
ROE 2.61 % 1.91 % 2.70 % 1.55 % 3.47 % 2.33 % 1.65 % 35.80%
  QoQ % 36.65% -29.26% 74.19% -55.33% 48.93% 41.21% -
  Horiz. % 158.18% 115.76% 163.64% 93.94% 210.30% 141.21% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 101.97 96.05 120.52 89.97 88.66 69.89 87.24 10.97%
  QoQ % 6.16% -20.30% 33.96% 1.48% 26.86% -19.89% -
  Horiz. % 116.88% 110.10% 138.15% 103.13% 101.63% 80.11% 100.00%
EPS 12.06 8.89 10.79 6.91 14.29 9.51 7.09 42.54%
  QoQ % 35.66% -17.61% 56.15% -51.64% 50.26% 34.13% -
  Horiz. % 170.10% 125.39% 152.19% 97.46% 201.55% 134.13% 100.00%
DPS 5.00 0.00 12.00 0.00 5.00 0.00 15.00 -51.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 80.00% 0.00% 33.33% 0.00% 100.00%
NAPS 4.6200 4.6600 4.0000 4.4600 4.1200 4.0900 4.2900 5.07%
  QoQ % -0.86% 16.50% -10.31% 8.25% 0.73% -4.66% -
  Horiz. % 107.69% 108.62% 93.24% 103.96% 96.04% 95.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.49 28.89 36.55 26.83 27.20 21.44 26.76 11.47%
  QoQ % 9.00% -20.96% 36.23% -1.36% 26.87% -19.88% -
  Horiz. % 117.68% 107.96% 136.58% 100.26% 101.64% 80.12% 100.00%
EPS 3.72 2.67 3.27 2.06 4.38 2.92 2.17 43.28%
  QoQ % 39.33% -18.35% 58.74% -52.97% 50.00% 34.56% -
  Horiz. % 171.43% 123.04% 150.69% 94.93% 201.84% 134.56% 100.00%
DPS 1.54 0.00 3.64 0.00 1.53 0.00 4.60 -51.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.48% 0.00% 79.13% 0.00% 33.26% 0.00% 100.00%
NAPS 1.4268 1.4016 1.2132 1.3302 1.2638 1.2547 1.3160 5.54%
  QoQ % 1.80% 15.53% -8.80% 5.25% 0.73% -4.66% -
  Horiz. % 108.42% 106.50% 92.19% 101.08% 96.03% 95.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.2900 3.0200 3.3300 3.3000 2.3800 2.3800 2.0900 -
P/RPS 5.19 3.14 2.76 3.67 2.68 3.41 2.40 67.30%
  QoQ % 65.29% 13.77% -24.80% 36.94% -21.41% 42.08% -
  Horiz. % 216.25% 130.83% 115.00% 152.92% 111.67% 142.08% 100.00%
P/EPS 43.86 33.97 30.87 47.76 16.66 25.03 29.49 30.33%
  QoQ % 29.11% 10.04% -35.36% 186.67% -33.44% -15.12% -
  Horiz. % 148.73% 115.19% 104.68% 161.95% 56.49% 84.88% 100.00%
EY 2.28 2.94 3.24 2.09 6.00 4.00 3.39 -23.25%
  QoQ % -22.45% -9.26% 55.02% -65.17% 50.00% 17.99% -
  Horiz. % 67.26% 86.73% 95.58% 61.65% 176.99% 117.99% 100.00%
DY 0.95 0.00 3.60 0.00 2.10 0.00 7.18 -74.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.23% 0.00% 50.14% 0.00% 29.25% 0.00% 100.00%
P/NAPS 1.15 0.65 0.83 0.74 0.58 0.58 0.49 76.70%
  QoQ % 76.92% -21.69% 12.16% 27.59% 0.00% 18.37% -
  Horiz. % 234.69% 132.65% 169.39% 151.02% 118.37% 118.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 4.6000 5.3000 3.0100 3.1000 3.2800 2.4900 2.5100 -
P/RPS 4.51 5.52 2.50 3.45 3.70 3.56 2.88 34.89%
  QoQ % -18.30% 120.80% -27.54% -6.76% 3.93% 23.61% -
  Horiz. % 156.60% 191.67% 86.81% 119.79% 128.47% 123.61% 100.00%
P/EPS 38.14 59.62 27.90 44.86 22.95 26.18 35.42 5.06%
  QoQ % -36.03% 113.69% -37.81% 95.47% -12.34% -26.09% -
  Horiz. % 107.68% 168.32% 78.77% 126.65% 64.79% 73.91% 100.00%
EY 2.62 1.68 3.58 2.23 4.36 3.82 2.82 -4.79%
  QoQ % 55.95% -53.07% 60.54% -48.85% 14.14% 35.46% -
  Horiz. % 92.91% 59.57% 126.95% 79.08% 154.61% 135.46% 100.00%
DY 1.09 0.00 3.99 0.00 1.52 0.00 5.98 -67.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.23% 0.00% 66.72% 0.00% 25.42% 0.00% 100.00%
P/NAPS 1.00 1.14 0.75 0.70 0.80 0.61 0.59 42.20%
  QoQ % -12.28% 52.00% 7.14% -12.50% 31.15% 3.39% -
  Horiz. % 169.49% 193.22% 127.12% 118.64% 135.59% 103.39% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers