Highlights

[CMSB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     58.76%    YoY -     50.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 335,400 338,332 310,359 392,738 288,284 292,201 230,342 28.44%
  QoQ % -0.87% 9.01% -20.98% 36.23% -1.34% 26.86% -
  Horiz. % 145.61% 146.88% 134.74% 170.50% 125.15% 126.86% 100.00%
PBT 62,526 68,813 54,813 62,373 44,523 70,113 49,897 16.22%
  QoQ % -9.14% 25.54% -12.12% 40.09% -36.50% 40.52% -
  Horiz. % 125.31% 137.91% 109.85% 125.00% 89.23% 140.52% 100.00%
Tax -13,404 -19,487 -16,806 -16,956 -14,976 -14,851 -13,496 -0.45%
  QoQ % 31.22% -15.95% 0.88% -13.22% -0.84% -10.04% -
  Horiz. % 99.32% 144.39% 124.53% 125.64% 110.97% 110.04% 100.00%
NP 49,122 49,326 38,007 45,417 29,547 55,262 36,401 22.09%
  QoQ % -0.41% 29.78% -16.32% 53.71% -46.53% 51.81% -
  Horiz. % 134.95% 135.51% 104.41% 124.77% 81.17% 151.81% 100.00%
NP to SH 40,992 40,014 28,727 35,152 22,142 47,096 31,345 19.57%
  QoQ % 2.44% 39.29% -18.28% 58.76% -52.99% 50.25% -
  Horiz. % 130.78% 127.66% 91.65% 112.15% 70.64% 150.25% 100.00%
Tax Rate 21.44 % 28.32 % 30.66 % 27.18 % 33.64 % 21.18 % 27.05 % -14.34%
  QoQ % -24.29% -7.63% 12.80% -19.20% 58.83% -21.70% -
  Horiz. % 79.26% 104.70% 113.35% 100.48% 124.36% 78.30% 100.00%
Total Cost 286,278 289,006 272,352 347,321 258,737 236,939 193,941 29.61%
  QoQ % -0.94% 6.11% -21.58% 34.24% 9.20% 22.17% -
  Horiz. % 147.61% 149.02% 140.43% 179.09% 133.41% 122.17% 100.00%
Net Worth 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 11.73%
  QoQ % 3.87% 1.80% 15.53% -8.79% 5.25% 0.73% -
  Horiz. % 118.11% 113.71% 111.70% 96.69% 106.01% 100.73% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 16,589 - 39,103 - 16,478 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.67% 0.00% 237.30% 0.00% 100.00% -
Div Payout % - % 41.46 % - % 111.24 % - % 34.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.49% 0.00% 317.92% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 1,348,065 11.73%
  QoQ % 3.87% 1.80% 15.53% -8.79% 5.25% 0.73% -
  Horiz. % 118.11% 113.71% 111.70% 96.69% 106.01% 100.73% 100.00%
NOSH 338,776 331,791 323,138 325,865 320,434 329,573 329,600 1.85%
  QoQ % 2.11% 2.68% -0.84% 1.69% -2.77% -0.01% -
  Horiz. % 102.78% 100.66% 98.04% 98.87% 97.22% 99.99% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.65 % 14.58 % 12.25 % 11.56 % 10.25 % 18.91 % 15.80 % -4.91%
  QoQ % 0.48% 19.02% 5.97% 12.78% -45.80% 19.68% -
  Horiz. % 92.72% 92.28% 77.53% 73.16% 64.87% 119.68% 100.00%
ROE 2.57 % 2.61 % 1.91 % 2.70 % 1.55 % 3.47 % 2.33 % 6.75%
  QoQ % -1.53% 36.65% -29.26% 74.19% -55.33% 48.93% -
  Horiz. % 110.30% 112.02% 81.97% 115.88% 66.52% 148.93% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.00 101.97 96.05 120.52 89.97 88.66 69.89 26.10%
  QoQ % -2.91% 6.16% -20.30% 33.96% 1.48% 26.86% -
  Horiz. % 141.65% 145.90% 137.43% 172.44% 128.73% 126.86% 100.00%
EPS 12.10 12.06 8.89 10.79 6.91 14.29 9.51 17.40%
  QoQ % 0.33% 35.66% -17.61% 56.15% -51.64% 50.26% -
  Horiz. % 127.23% 126.81% 93.48% 113.46% 72.66% 150.26% 100.00%
DPS 0.00 5.00 0.00 12.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 240.00% 0.00% 100.00% -
NAPS 4.7000 4.6200 4.6600 4.0000 4.4600 4.1200 4.0900 9.70%
  QoQ % 1.73% -0.86% 16.50% -10.31% 8.25% 0.73% -
  Horiz. % 114.91% 112.96% 113.94% 97.80% 109.05% 100.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.22 31.49 28.89 36.55 26.83 27.20 21.44 28.44%
  QoQ % -0.86% 9.00% -20.96% 36.23% -1.36% 26.87% -
  Horiz. % 145.62% 146.88% 134.75% 170.48% 125.14% 126.87% 100.00%
EPS 3.82 3.72 2.67 3.27 2.06 4.38 2.92 19.60%
  QoQ % 2.69% 39.33% -18.35% 58.74% -52.97% 50.00% -
  Horiz. % 130.82% 127.40% 91.44% 111.99% 70.55% 150.00% 100.00%
DPS 0.00 1.54 0.00 3.64 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.65% 0.00% 237.91% 0.00% 100.00% -
NAPS 1.4820 1.4268 1.4016 1.2132 1.3302 1.2638 1.2547 11.73%
  QoQ % 3.87% 1.80% 15.53% -8.80% 5.25% 0.73% -
  Horiz. % 118.12% 113.72% 111.71% 96.69% 106.02% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.0800 5.2900 3.0200 3.3300 3.3000 2.3800 2.3800 -
P/RPS 5.13 5.19 3.14 2.76 3.67 2.68 3.41 31.26%
  QoQ % -1.16% 65.29% 13.77% -24.80% 36.94% -21.41% -
  Horiz. % 150.44% 152.20% 92.08% 80.94% 107.62% 78.59% 100.00%
P/EPS 41.98 43.86 33.97 30.87 47.76 16.66 25.03 41.12%
  QoQ % -4.29% 29.11% 10.04% -35.36% 186.67% -33.44% -
  Horiz. % 167.72% 175.23% 135.72% 123.33% 190.81% 66.56% 100.00%
EY 2.38 2.28 2.94 3.24 2.09 6.00 4.00 -29.24%
  QoQ % 4.39% -22.45% -9.26% 55.02% -65.17% 50.00% -
  Horiz. % 59.50% 57.00% 73.50% 81.00% 52.25% 150.00% 100.00%
DY 0.00 0.95 0.00 3.60 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.24% 0.00% 171.43% 0.00% 100.00% -
P/NAPS 1.08 1.15 0.65 0.83 0.74 0.58 0.58 51.30%
  QoQ % -6.09% 76.92% -21.69% 12.16% 27.59% 0.00% -
  Horiz. % 186.21% 198.28% 112.07% 143.10% 127.59% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 30/05/12 -
Price 5.9000 4.6000 5.3000 3.0100 3.1000 3.2800 2.4900 -
P/RPS 5.96 4.51 5.52 2.50 3.45 3.70 3.56 40.95%
  QoQ % 32.15% -18.30% 120.80% -27.54% -6.76% 3.93% -
  Horiz. % 167.42% 126.69% 155.06% 70.22% 96.91% 103.93% 100.00%
P/EPS 48.76 38.14 59.62 27.90 44.86 22.95 26.18 51.32%
  QoQ % 27.84% -36.03% 113.69% -37.81% 95.47% -12.34% -
  Horiz. % 186.25% 145.68% 227.73% 106.57% 171.35% 87.66% 100.00%
EY 2.05 2.62 1.68 3.58 2.23 4.36 3.82 -33.94%
  QoQ % -21.76% 55.95% -53.07% 60.54% -48.85% 14.14% -
  Horiz. % 53.66% 68.59% 43.98% 93.72% 58.38% 114.14% 100.00%
DY 0.00 1.09 0.00 3.99 0.00 1.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.71% 0.00% 262.50% 0.00% 100.00% -
P/NAPS 1.26 1.00 1.14 0.75 0.70 0.80 0.61 62.12%
  QoQ % 26.00% -12.28% 52.00% 7.14% -12.50% 31.15% -
  Horiz. % 206.56% 163.93% 186.89% 122.95% 114.75% 131.15% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers