Highlights

[CMSB] QoQ Quarter Result on 2010-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -26.69%    YoY -     55.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 240,759 257,963 226,367 284,045 232,460 249,338 177,633 22.45%
  QoQ % -6.67% 13.96% -20.31% 22.19% -6.77% 40.37% -
  Horiz. % 135.54% 145.22% 127.44% 159.91% 130.87% 140.37% 100.00%
PBT 52,710 44,321 43,066 50,185 30,638 16,624 21,349 82.57%
  QoQ % 18.93% 2.91% -14.19% 63.80% 84.30% -22.13% -
  Horiz. % 246.90% 207.60% 201.72% 235.07% 143.51% 77.87% 100.00%
Tax -4,676 -11,429 -8,602 -17,897 1,086 -5,676 -6,609 -20.58%
  QoQ % 59.09% -32.86% 51.94% -1,747.97% 119.13% 14.12% -
  Horiz. % 70.75% 172.93% 130.16% 270.80% -16.43% 85.88% 100.00%
NP 48,034 32,892 34,464 32,288 31,724 10,948 14,740 119.65%
  QoQ % 46.04% -4.56% 6.74% 1.78% 189.77% -25.73% -
  Horiz. % 325.88% 223.15% 233.81% 219.05% 215.22% 74.27% 100.00%
NP to SH 38,140 27,763 30,605 19,604 26,740 7,307 12,130 114.48%
  QoQ % 37.38% -9.29% 56.12% -26.69% 265.95% -39.76% -
  Horiz. % 314.43% 228.88% 252.31% 161.62% 220.45% 60.24% 100.00%
Tax Rate 8.87 % 25.79 % 19.97 % 35.66 % -3.54 % 34.14 % 30.96 % -56.51%
  QoQ % -65.61% 29.14% -44.00% 1,107.34% -110.37% 10.27% -
  Horiz. % 28.65% 83.30% 64.50% 115.18% -11.43% 110.27% 100.00%
Total Cost 192,725 225,071 191,903 251,757 200,736 238,390 162,893 11.85%
  QoQ % -14.37% 17.28% -23.77% 25.42% -15.80% 46.35% -
  Horiz. % 118.31% 138.17% 117.81% 154.55% 123.23% 146.35% 100.00%
Net Worth 1,389,796 1,350,085 1,343,943 1,310,634 1,310,655 1,283,662 1,288,812 5.15%
  QoQ % 2.94% 0.46% 2.54% -0.00% 2.10% -0.40% -
  Horiz. % 107.84% 104.75% 104.28% 101.69% 101.69% 99.60% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 32,930 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 167.98 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,389,796 1,350,085 1,343,943 1,310,634 1,310,655 1,283,662 1,288,812 5.15%
  QoQ % 2.94% 0.46% 2.54% -0.00% 2.10% -0.40% -
  Horiz. % 107.84% 104.75% 104.28% 101.69% 101.69% 99.60% 100.00%
NOSH 329,335 329,289 329,397 329,305 329,310 329,144 329,619 -0.06%
  QoQ % 0.01% -0.03% 0.03% -0.00% 0.05% -0.14% -
  Horiz. % 99.91% 99.90% 99.93% 99.90% 99.91% 99.86% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.95 % 12.75 % 15.22 % 11.37 % 13.65 % 4.39 % 8.30 % 79.34%
  QoQ % 56.47% -16.23% 33.86% -16.70% 210.93% -47.11% -
  Horiz. % 240.36% 153.61% 183.37% 136.99% 164.46% 52.89% 100.00%
ROE 2.74 % 2.06 % 2.28 % 1.50 % 2.04 % 0.57 % 0.94 % 103.92%
  QoQ % 33.01% -9.65% 52.00% -26.47% 257.89% -39.36% -
  Horiz. % 291.49% 219.15% 242.55% 159.57% 217.02% 60.64% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.10 78.34 68.72 86.26 70.59 75.75 53.89 22.52%
  QoQ % -6.69% 14.00% -20.33% 22.20% -6.81% 40.56% -
  Horiz. % 135.65% 145.37% 127.52% 160.07% 130.99% 140.56% 100.00%
EPS 11.58 8.43 9.29 5.95 8.12 2.22 3.68 114.59%
  QoQ % 37.37% -9.26% 56.13% -26.72% 265.77% -39.67% -
  Horiz. % 314.67% 229.08% 252.45% 161.68% 220.65% 60.33% 100.00%
DPS 0.00 0.00 0.00 10.00 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 4.2200 4.1000 4.0800 3.9800 3.9800 3.9000 3.9100 5.21%
  QoQ % 2.93% 0.49% 2.51% 0.00% 2.05% -0.26% -
  Horiz. % 107.93% 104.86% 104.35% 101.79% 101.79% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.41 24.01 21.07 26.44 21.64 23.21 16.53 22.47%
  QoQ % -6.66% 13.95% -20.31% 22.18% -6.76% 40.41% -
  Horiz. % 135.57% 145.25% 127.47% 159.95% 130.91% 140.41% 100.00%
EPS 3.55 2.58 2.85 1.82 2.49 0.68 1.13 114.35%
  QoQ % 37.60% -9.47% 56.59% -26.91% 266.18% -39.82% -
  Horiz. % 314.16% 228.32% 252.21% 161.06% 220.35% 60.18% 100.00%
DPS 0.00 0.00 0.00 3.07 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 1.2936 1.2566 1.2509 1.2199 1.2199 1.1948 1.1996 5.15%
  QoQ % 2.94% 0.46% 2.54% 0.00% 2.10% -0.40% -
  Horiz. % 107.84% 104.75% 104.28% 101.69% 101.69% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.9500 2.2000 2.5300 2.6600 2.6800 2.3700 2.6800 -
P/RPS 2.67 2.81 3.68 3.08 3.80 3.13 4.97 -33.89%
  QoQ % -4.98% -23.64% 19.48% -18.95% 21.41% -37.02% -
  Horiz. % 53.72% 56.54% 74.04% 61.97% 76.46% 62.98% 100.00%
P/EPS 16.84 26.09 27.23 44.68 33.00 106.76 72.83 -62.29%
  QoQ % -35.45% -4.19% -39.06% 35.39% -69.09% 46.59% -
  Horiz. % 23.12% 35.82% 37.39% 61.35% 45.31% 146.59% 100.00%
EY 5.94 3.83 3.67 2.24 3.03 0.94 1.37 165.66%
  QoQ % 55.09% 4.36% 63.84% -26.07% 222.34% -31.39% -
  Horiz. % 433.58% 279.56% 267.88% 163.50% 221.17% 68.61% 100.00%
DY 0.00 0.00 0.00 3.76 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 0.46 0.54 0.62 0.67 0.67 0.61 0.69 -23.67%
  QoQ % -14.81% -12.90% -7.46% 0.00% 9.84% -11.59% -
  Horiz. % 66.67% 78.26% 89.86% 97.10% 97.10% 88.41% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 03/06/10 -
Price 2.0800 2.0200 2.2000 2.6200 2.6300 2.3700 2.2000 -
P/RPS 2.85 2.58 3.20 3.04 3.73 3.13 4.08 -21.26%
  QoQ % 10.47% -19.38% 5.26% -18.50% 19.17% -23.28% -
  Horiz. % 69.85% 63.24% 78.43% 74.51% 91.42% 76.72% 100.00%
P/EPS 17.96 23.96 23.68 44.01 32.39 106.76 59.78 -55.11%
  QoQ % -25.04% 1.18% -46.19% 35.88% -69.66% 78.59% -
  Horiz. % 30.04% 40.08% 39.61% 73.62% 54.18% 178.59% 100.00%
EY 5.57 4.17 4.22 2.27 3.09 0.94 1.67 123.07%
  QoQ % 33.57% -1.18% 85.90% -26.54% 228.72% -43.71% -
  Horiz. % 333.53% 249.70% 252.69% 135.93% 185.03% 56.29% 100.00%
DY 0.00 0.00 0.00 3.82 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 0.49 0.49 0.54 0.66 0.66 0.61 0.56 -8.51%
  QoQ % 0.00% -9.26% -18.18% 0.00% 8.20% 8.93% -
  Horiz. % 87.50% 87.50% 96.43% 117.86% 117.86% 108.93% 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