Highlights

[CMSB] QoQ Quarter Result on 2009-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -32.60%    YoY -     -65.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 232,460 249,338 177,633 262,462 223,198 209,407 179,533 18.78%
  QoQ % -6.77% 40.37% -32.32% 17.59% 6.59% 16.64% -
  Horiz. % 129.48% 138.88% 98.94% 146.19% 124.32% 116.64% 100.00%
PBT 30,638 16,624 21,349 33,218 35,521 21,595 8,192 140.75%
  QoQ % 84.30% -22.13% -35.73% -6.48% 64.49% 163.61% -
  Horiz. % 374.00% 202.93% 260.61% 405.49% 433.61% 263.61% 100.00%
Tax 1,086 -5,676 -6,609 -10,631 -11,420 -6,827 -6,583 -
  QoQ % 119.13% 14.12% 37.83% 6.91% -67.28% -3.71% -
  Horiz. % -16.50% 86.22% 100.39% 161.49% 173.48% 103.71% 100.00%
NP 31,724 10,948 14,740 22,587 24,101 14,768 1,609 628.51%
  QoQ % 189.77% -25.73% -34.74% -6.28% 63.20% 817.84% -
  Horiz. % 1,971.66% 680.42% 916.10% 1,403.79% 1,497.89% 917.84% 100.00%
NP to SH 26,740 7,307 12,130 12,623 18,729 11,416 -1,779 -
  QoQ % 265.95% -39.76% -3.91% -32.60% 64.06% 741.71% -
  Horiz. % -1,503.09% -410.74% -681.84% -709.56% -1,052.78% -641.71% 100.00%
Tax Rate -3.54 % 34.14 % 30.96 % 32.00 % 32.15 % 31.61 % 80.36 % -
  QoQ % -110.37% 10.27% -3.25% -0.47% 1.71% -60.66% -
  Horiz. % -4.41% 42.48% 38.53% 39.82% 40.01% 39.34% 100.00%
Total Cost 200,736 238,390 162,893 239,875 199,097 194,639 177,924 8.37%
  QoQ % -15.80% 46.35% -32.09% 20.48% 2.29% 9.39% -
  Horiz. % 112.82% 133.98% 91.55% 134.82% 111.90% 109.39% 100.00%
Net Worth 1,310,655 1,283,662 1,288,812 987,341 1,266,185 1,243,587 1,248,594 3.28%
  QoQ % 2.10% -0.40% 30.53% -22.02% 1.82% -0.40% -
  Horiz. % 104.97% 102.81% 103.22% 79.08% 101.41% 99.60% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 16,455 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 130.36 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,310,655 1,283,662 1,288,812 987,341 1,266,185 1,243,587 1,248,594 3.28%
  QoQ % 2.10% -0.40% 30.53% -22.02% 1.82% -0.40% -
  Horiz. % 104.97% 102.81% 103.22% 79.08% 101.41% 99.60% 100.00%
NOSH 329,310 329,144 329,619 329,113 329,735 328,991 329,444 -0.03%
  QoQ % 0.05% -0.14% 0.15% -0.19% 0.23% -0.14% -
  Horiz. % 99.96% 99.91% 100.05% 99.90% 100.09% 99.86% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.65 % 4.39 % 8.30 % 8.61 % 10.80 % 7.05 % 0.90 % 511.70%
  QoQ % 210.93% -47.11% -3.60% -20.28% 53.19% 683.33% -
  Horiz. % 1,516.67% 487.78% 922.22% 956.67% 1,200.00% 783.33% 100.00%
ROE 2.04 % 0.57 % 0.94 % 1.28 % 1.48 % 0.92 % -0.14 % -
  QoQ % 257.89% -39.36% -26.56% -13.51% 60.87% 757.14% -
  Horiz. % -1,457.14% -407.14% -671.43% -914.29% -1,057.14% -657.14% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.59 75.75 53.89 79.75 67.69 63.65 54.50 18.80%
  QoQ % -6.81% 40.56% -32.43% 17.82% 6.35% 16.79% -
  Horiz. % 129.52% 138.99% 98.88% 146.33% 124.20% 116.79% 100.00%
EPS 8.12 2.22 3.68 3.83 5.68 3.47 -0.54 -
  QoQ % 265.77% -39.67% -3.92% -32.57% 63.69% 742.59% -
  Horiz. % -1,503.70% -411.11% -681.48% -709.26% -1,051.85% -642.59% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.9800 3.9000 3.9100 3.0000 3.8400 3.7800 3.7900 3.31%
  QoQ % 2.05% -0.26% 30.33% -21.87% 1.59% -0.26% -
  Horiz. % 105.01% 102.90% 103.17% 79.16% 101.32% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.64 23.21 16.53 24.43 20.77 19.49 16.71 18.79%
  QoQ % -6.76% 40.41% -32.34% 17.62% 6.57% 16.64% -
  Horiz. % 129.50% 138.90% 98.92% 146.20% 124.30% 116.64% 100.00%
EPS 2.49 0.68 1.13 1.17 1.74 1.06 -0.17 -
  QoQ % 266.18% -39.82% -3.42% -32.76% 64.15% 723.53% -
  Horiz. % -1,464.71% -400.00% -664.71% -688.24% -1,023.53% -623.53% 100.00%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2199 1.1948 1.1996 0.9190 1.1785 1.1575 1.1622 3.28%
  QoQ % 2.10% -0.40% 30.53% -22.02% 1.81% -0.40% -
  Horiz. % 104.96% 102.81% 103.22% 79.07% 101.40% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.6800 2.3700 2.6800 1.4800 1.4800 1.5000 1.2000 -
P/RPS 3.80 3.13 4.97 1.86 2.19 2.36 2.20 43.91%
  QoQ % 21.41% -37.02% 167.20% -15.07% -7.20% 7.27% -
  Horiz. % 172.73% 142.27% 225.91% 84.55% 99.55% 107.27% 100.00%
P/EPS 33.00 106.76 72.83 38.59 26.06 43.23 -222.22 -
  QoQ % -69.09% 46.59% 88.73% 48.08% -39.72% 119.45% -
  Horiz. % -14.85% -48.04% -32.77% -17.37% -11.73% -19.45% 100.00%
EY 3.03 0.94 1.37 2.59 3.84 2.31 -0.45 -
  QoQ % 222.34% -31.39% -47.10% -32.55% 66.23% 613.33% -
  Horiz. % -673.33% -208.89% -304.44% -575.56% -853.33% -513.33% 100.00%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.61 0.69 0.49 0.39 0.40 0.32 63.59%
  QoQ % 9.84% -11.59% 40.82% 25.64% -2.50% 25.00% -
  Horiz. % 209.38% 190.63% 215.62% 153.13% 121.88% 125.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 03/06/10 24/02/10 25/11/09 26/08/09 26/05/09 -
Price 2.6300 2.3700 2.2000 1.8900 1.5400 1.5900 1.4600 -
P/RPS 3.73 3.13 4.08 2.37 2.28 2.50 2.68 24.63%
  QoQ % 19.17% -23.28% 72.15% 3.95% -8.80% -6.72% -
  Horiz. % 139.18% 116.79% 152.24% 88.43% 85.07% 93.28% 100.00%
P/EPS 32.39 106.76 59.78 49.28 27.11 45.82 -270.37 -
  QoQ % -69.66% 78.59% 21.31% 81.78% -40.83% 116.95% -
  Horiz. % -11.98% -39.49% -22.11% -18.23% -10.03% -16.95% 100.00%
EY 3.09 0.94 1.67 2.03 3.69 2.18 -0.37 -
  QoQ % 228.72% -43.71% -17.73% -44.99% 69.27% 689.19% -
  Horiz. % -835.14% -254.05% -451.35% -548.65% -997.30% -589.19% 100.00%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.61 0.56 0.63 0.40 0.42 0.39 41.96%
  QoQ % 8.20% 8.93% -11.11% 57.50% -4.76% 7.69% -
  Horiz. % 169.23% 156.41% 143.59% 161.54% 102.56% 107.69% 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