Highlights

[CMSB] QoQ Quarter Result on 2011-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -38.77%    YoY -     19.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 288,284 292,201 230,342 287,520 240,759 257,963 226,367 17.44%
  QoQ % -1.34% 26.86% -19.89% 19.42% -6.67% 13.96% -
  Horiz. % 127.35% 129.08% 101.76% 127.01% 106.36% 113.96% 100.00%
PBT 44,523 70,113 49,897 38,457 52,710 44,321 43,066 2.24%
  QoQ % -36.50% 40.52% 29.75% -27.04% 18.93% 2.91% -
  Horiz. % 103.38% 162.80% 115.86% 89.30% 122.39% 102.91% 100.00%
Tax -14,976 -14,851 -13,496 -9,526 -4,676 -11,429 -8,602 44.57%
  QoQ % -0.84% -10.04% -41.68% -103.72% 59.09% -32.86% -
  Horiz. % 174.10% 172.65% 156.89% 110.74% 54.36% 132.86% 100.00%
NP 29,547 55,262 36,401 28,931 48,034 32,892 34,464 -9.73%
  QoQ % -46.53% 51.81% 25.82% -39.77% 46.04% -4.56% -
  Horiz. % 85.73% 160.35% 105.62% 83.95% 139.37% 95.44% 100.00%
NP to SH 22,142 47,096 31,345 23,354 38,140 27,763 30,605 -19.36%
  QoQ % -52.99% 50.25% 34.22% -38.77% 37.38% -9.29% -
  Horiz. % 72.35% 153.88% 102.42% 76.31% 124.62% 90.71% 100.00%
Tax Rate 33.64 % 21.18 % 27.05 % 24.77 % 8.87 % 25.79 % 19.97 % 41.44%
  QoQ % 58.83% -21.70% 9.20% 179.26% -65.61% 29.14% -
  Horiz. % 168.45% 106.06% 135.45% 124.04% 44.42% 129.14% 100.00%
Total Cost 258,737 236,939 193,941 258,589 192,725 225,071 191,903 21.98%
  QoQ % 9.20% 22.17% -25.00% 34.18% -14.37% 17.28% -
  Horiz. % 134.83% 123.47% 101.06% 134.75% 100.43% 117.28% 100.00%
Net Worth 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 1,343,943 4.17%
  QoQ % 5.25% 0.73% -4.66% 1.73% 2.94% 0.46% -
  Horiz. % 106.34% 101.03% 100.31% 105.20% 103.41% 100.46% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 16,478 - 49,436 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.33% 0.00% 100.00% - - -
Div Payout % - % 34.99 % - % 211.68 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.53% 0.00% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,429,136 1,357,841 1,348,065 1,413,894 1,389,796 1,350,085 1,343,943 4.17%
  QoQ % 5.25% 0.73% -4.66% 1.73% 2.94% 0.46% -
  Horiz. % 106.34% 101.03% 100.31% 105.20% 103.41% 100.46% 100.00%
NOSH 320,434 329,573 329,600 329,579 329,335 329,289 329,397 -1.82%
  QoQ % -2.77% -0.01% 0.01% 0.07% 0.01% -0.03% -
  Horiz. % 97.28% 100.05% 100.06% 100.06% 99.98% 99.97% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.25 % 18.91 % 15.80 % 10.06 % 19.95 % 12.75 % 15.22 % -23.11%
  QoQ % -45.80% 19.68% 57.06% -49.57% 56.47% -16.23% -
  Horiz. % 67.35% 124.24% 103.81% 66.10% 131.08% 83.77% 100.00%
ROE 1.55 % 3.47 % 2.33 % 1.65 % 2.74 % 2.06 % 2.28 % -22.63%
  QoQ % -55.33% 48.93% 41.21% -39.78% 33.01% -9.65% -
  Horiz. % 67.98% 152.19% 102.19% 72.37% 120.18% 90.35% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.97 88.66 69.89 87.24 73.10 78.34 68.72 19.62%
  QoQ % 1.48% 26.86% -19.89% 19.34% -6.69% 14.00% -
  Horiz. % 130.92% 129.02% 101.70% 126.95% 106.37% 114.00% 100.00%
EPS 6.91 14.29 9.51 7.09 11.58 8.43 9.29 -17.86%
  QoQ % -51.64% 50.26% 34.13% -38.77% 37.37% -9.26% -
  Horiz. % 74.38% 153.82% 102.37% 76.32% 124.65% 90.74% 100.00%
DPS 0.00 5.00 0.00 15.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.33% 0.00% 100.00% - - -
NAPS 4.4600 4.1200 4.0900 4.2900 4.2200 4.1000 4.0800 6.10%
  QoQ % 8.25% 0.73% -4.66% 1.66% 2.93% 0.49% -
  Horiz. % 109.31% 100.98% 100.25% 105.15% 103.43% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.83 27.20 21.44 26.76 22.41 24.01 21.07 17.43%
  QoQ % -1.36% 26.87% -19.88% 19.41% -6.66% 13.95% -
  Horiz. % 127.34% 129.09% 101.76% 127.01% 106.36% 113.95% 100.00%
EPS 2.06 4.38 2.92 2.17 3.55 2.58 2.85 -19.41%
  QoQ % -52.97% 50.00% 34.56% -38.87% 37.60% -9.47% -
  Horiz. % 72.28% 153.68% 102.46% 76.14% 124.56% 90.53% 100.00%
DPS 0.00 1.53 0.00 4.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.26% 0.00% 100.00% - - -
NAPS 1.3302 1.2638 1.2547 1.3160 1.2936 1.2566 1.2509 4.17%
  QoQ % 5.25% 0.73% -4.66% 1.73% 2.94% 0.46% -
  Horiz. % 106.34% 101.03% 100.30% 105.20% 103.41% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.3000 2.3800 2.3800 2.0900 1.9500 2.2000 2.5300 -
P/RPS 3.67 2.68 3.41 2.40 2.67 2.81 3.68 -0.18%
  QoQ % 36.94% -21.41% 42.08% -10.11% -4.98% -23.64% -
  Horiz. % 99.73% 72.83% 92.66% 65.22% 72.55% 76.36% 100.00%
P/EPS 47.76 16.66 25.03 29.49 16.84 26.09 27.23 45.29%
  QoQ % 186.67% -33.44% -15.12% 75.12% -35.45% -4.19% -
  Horiz. % 175.39% 61.18% 91.92% 108.30% 61.84% 95.81% 100.00%
EY 2.09 6.00 4.00 3.39 5.94 3.83 3.67 -31.22%
  QoQ % -65.17% 50.00% 17.99% -42.93% 55.09% 4.36% -
  Horiz. % 56.95% 163.49% 108.99% 92.37% 161.85% 104.36% 100.00%
DY 0.00 2.10 0.00 7.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 29.25% 0.00% 100.00% - - -
P/NAPS 0.74 0.58 0.58 0.49 0.46 0.54 0.62 12.48%
  QoQ % 27.59% 0.00% 18.37% 6.52% -14.81% -12.90% -
  Horiz. % 119.35% 93.55% 93.55% 79.03% 74.19% 87.10% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 26/08/11 26/05/11 -
Price 3.1000 3.2800 2.4900 2.5100 2.0800 2.0200 2.2000 -
P/RPS 3.45 3.70 3.56 2.88 2.85 2.58 3.20 5.13%
  QoQ % -6.76% 3.93% 23.61% 1.05% 10.47% -19.38% -
  Horiz. % 107.81% 115.62% 111.25% 90.00% 89.06% 80.62% 100.00%
P/EPS 44.86 22.95 26.18 35.42 17.96 23.96 23.68 52.93%
  QoQ % 95.47% -12.34% -26.09% 97.22% -25.04% 1.18% -
  Horiz. % 189.44% 96.92% 110.56% 149.58% 75.84% 101.18% 100.00%
EY 2.23 4.36 3.82 2.82 5.57 4.17 4.22 -34.56%
  QoQ % -48.85% 14.14% 35.46% -49.37% 33.57% -1.18% -
  Horiz. % 52.84% 103.32% 90.52% 66.82% 131.99% 98.82% 100.00%
DY 0.00 1.52 0.00 5.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.42% 0.00% 100.00% - - -
P/NAPS 0.70 0.80 0.61 0.59 0.49 0.49 0.54 18.83%
  QoQ % -12.50% 31.15% 3.39% 20.41% 0.00% -9.26% -
  Horiz. % 129.63% 148.15% 112.96% 109.26% 90.74% 90.74% 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