Highlights

[CMSB] QoQ Quarter Result on 2013-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     2.44%    YoY -     85.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 383,362 373,239 432,750 335,400 338,332 310,359 392,738 -1.60%
  QoQ % 2.71% -13.75% 29.03% -0.87% 9.01% -20.98% -
  Horiz. % 97.61% 95.04% 110.19% 85.40% 86.15% 79.02% 100.00%
PBT 98,648 66,191 108,742 62,526 68,813 54,813 62,373 35.86%
  QoQ % 49.04% -39.13% 73.91% -9.14% 25.54% -12.12% -
  Horiz. % 158.16% 106.12% 174.34% 100.25% 110.32% 87.88% 100.00%
Tax -22,376 -18,489 -29,649 -13,404 -19,487 -16,806 -16,956 20.37%
  QoQ % -21.02% 37.64% -121.20% 31.22% -15.95% 0.88% -
  Horiz. % 131.97% 109.04% 174.86% 79.05% 114.93% 99.12% 100.00%
NP 76,272 47,702 79,093 49,122 49,326 38,007 45,417 41.42%
  QoQ % 59.89% -39.69% 61.01% -0.41% 29.78% -16.32% -
  Horiz. % 167.94% 105.03% 174.15% 108.16% 108.61% 83.68% 100.00%
NP to SH 66,117 38,896 65,339 40,992 40,014 28,727 35,152 52.55%
  QoQ % 69.98% -40.47% 59.39% 2.44% 39.29% -18.28% -
  Horiz. % 188.09% 110.65% 185.88% 116.61% 113.83% 81.72% 100.00%
Tax Rate 22.68 % 27.93 % 27.27 % 21.44 % 28.32 % 30.66 % 27.18 % -11.40%
  QoQ % -18.80% 2.42% 27.19% -24.29% -7.63% 12.80% -
  Horiz. % 83.44% 102.76% 100.33% 78.88% 104.19% 112.80% 100.00%
Total Cost 307,090 325,537 353,657 286,278 289,006 272,352 347,321 -7.90%
  QoQ % -5.67% -7.95% 23.54% -0.94% 6.11% -21.58% -
  Horiz. % 88.42% 93.73% 101.82% 82.42% 83.21% 78.42% 100.00%
Net Worth 1,738,287 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 21.22%
  QoQ % 2.43% 25.31% -14.95% 3.87% 1.80% 15.53% -
  Horiz. % 133.36% 130.19% 103.90% 122.16% 117.60% 115.53% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,520 - 40,628 - 16,589 - 39,103 -46.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.69% 0.00% 103.90% 0.00% 42.42% 0.00% 100.00%
Div Payout % 23.47 % - % 62.18 % - % 41.46 % - % 111.24 % -64.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.10% 0.00% 55.90% 0.00% 37.27% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,738,287 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 21.22%
  QoQ % 2.43% 25.31% -14.95% 3.87% 1.80% 15.53% -
  Horiz. % 133.36% 130.19% 103.90% 122.16% 117.60% 115.53% 100.00%
NOSH 1,034,694 339,406 338,567 338,776 331,791 323,138 325,865 116.49%
  QoQ % 204.85% 0.25% -0.06% 2.11% 2.68% -0.84% -
  Horiz. % 317.52% 104.16% 103.90% 103.96% 101.82% 99.16% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.90 % 12.78 % 18.28 % 14.65 % 14.58 % 12.25 % 11.56 % 43.78%
  QoQ % 55.71% -30.09% 24.78% 0.48% 19.02% 5.97% -
  Horiz. % 172.15% 110.55% 158.13% 126.73% 126.12% 105.97% 100.00%
ROE 3.80 % 2.29 % 4.82 % 2.57 % 2.61 % 1.91 % 2.70 % 25.67%
  QoQ % 65.94% -52.49% 87.55% -1.53% 36.65% -29.26% -
  Horiz. % 140.74% 84.81% 178.52% 95.19% 96.67% 70.74% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.05 109.97 127.82 99.00 101.97 96.05 120.52 -54.55%
  QoQ % -66.31% -13.96% 29.11% -2.91% 6.16% -20.30% -
  Horiz. % 30.74% 91.25% 106.06% 82.14% 84.61% 79.70% 100.00%
EPS 6.39 11.46 6.43 12.10 12.06 8.89 10.79 -29.55%
  QoQ % -44.24% 78.23% -46.86% 0.33% 35.66% -17.61% -
  Horiz. % 59.22% 106.21% 59.59% 112.14% 111.77% 82.39% 100.00%
DPS 1.50 0.00 12.00 0.00 5.00 0.00 12.00 -75.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.50% 0.00% 100.00% 0.00% 41.67% 0.00% 100.00%
NAPS 1.6800 5.0000 4.0000 4.7000 4.6200 4.6600 4.0000 -44.01%
  QoQ % -66.40% 25.00% -14.89% 1.73% -0.86% 16.50% -
  Horiz. % 42.00% 125.00% 100.00% 117.50% 115.50% 116.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.68 34.74 40.28 31.22 31.49 28.89 36.55 -1.60%
  QoQ % 2.71% -13.75% 29.02% -0.86% 9.00% -20.96% -
  Horiz. % 97.62% 95.05% 110.21% 85.42% 86.16% 79.04% 100.00%
EPS 6.15 3.62 6.08 3.82 3.72 2.67 3.27 52.54%
  QoQ % 69.89% -40.46% 59.16% 2.69% 39.33% -18.35% -
  Horiz. % 188.07% 110.70% 185.93% 116.82% 113.76% 81.65% 100.00%
DPS 1.44 0.00 3.78 0.00 1.54 0.00 3.64 -46.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.56% 0.00% 103.85% 0.00% 42.31% 0.00% 100.00%
NAPS 1.6180 1.5796 1.2605 1.4820 1.4268 1.4016 1.2132 21.23%
  QoQ % 2.43% 25.32% -14.95% 3.87% 1.80% 15.53% -
  Horiz. % 133.37% 130.20% 103.90% 122.16% 117.61% 115.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.7300 9.8000 6.8700 5.0800 5.2900 3.0200 3.3300 -
P/RPS 10.07 8.91 5.37 5.13 5.19 3.14 2.76 137.56%
  QoQ % 13.02% 65.92% 4.68% -1.16% 65.29% 13.77% -
  Horiz. % 364.86% 322.83% 194.57% 185.87% 188.04% 113.77% 100.00%
P/EPS 58.37 85.51 35.60 41.98 43.86 33.97 30.87 53.09%
  QoQ % -31.74% 140.20% -15.20% -4.29% 29.11% 10.04% -
  Horiz. % 189.08% 277.00% 115.32% 135.99% 142.08% 110.04% 100.00%
EY 1.71 1.17 2.81 2.38 2.28 2.94 3.24 -34.77%
  QoQ % 46.15% -58.36% 18.07% 4.39% -22.45% -9.26% -
  Horiz. % 52.78% 36.11% 86.73% 73.46% 70.37% 90.74% 100.00%
DY 0.40 0.00 1.75 0.00 0.95 0.00 3.60 -76.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.11% 0.00% 48.61% 0.00% 26.39% 0.00% 100.00%
P/NAPS 2.22 1.96 1.72 1.08 1.15 0.65 0.83 93.03%
  QoQ % 13.27% 13.95% 59.26% -6.09% 76.92% -21.69% -
  Horiz. % 267.47% 236.14% 207.23% 130.12% 138.55% 78.31% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 -
Price 4.1900 9.8600 7.5100 5.9000 4.6000 5.3000 3.0100 -
P/RPS 11.31 8.97 5.88 5.96 4.51 5.52 2.50 174.29%
  QoQ % 26.09% 52.55% -1.34% 32.15% -18.30% 120.80% -
  Horiz. % 452.40% 358.80% 235.20% 238.40% 180.40% 220.80% 100.00%
P/EPS 65.57 86.04 38.91 48.76 38.14 59.62 27.90 77.04%
  QoQ % -23.79% 121.13% -20.20% 27.84% -36.03% 113.69% -
  Horiz. % 235.02% 308.39% 139.46% 174.77% 136.70% 213.69% 100.00%
EY 1.53 1.16 2.57 2.05 2.62 1.68 3.58 -43.35%
  QoQ % 31.90% -54.86% 25.37% -21.76% 55.95% -53.07% -
  Horiz. % 42.74% 32.40% 71.79% 57.26% 73.18% 46.93% 100.00%
DY 0.36 0.00 1.60 0.00 1.09 0.00 3.99 -79.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.02% 0.00% 40.10% 0.00% 27.32% 0.00% 100.00%
P/NAPS 2.49 1.97 1.88 1.26 1.00 1.14 0.75 123.04%
  QoQ % 26.40% 4.79% 49.21% 26.00% -12.28% 52.00% -
  Horiz. % 332.00% 262.67% 250.67% 168.00% 133.33% 152.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers