Highlights

[CMSB] QoQ Quarter Result on 2013-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     59.39%    YoY -     85.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 413,067 383,362 373,239 432,750 335,400 338,332 310,359 20.97%
  QoQ % 7.75% 2.71% -13.75% 29.03% -0.87% 9.01% -
  Horiz. % 133.09% 123.52% 120.26% 139.44% 108.07% 109.01% 100.00%
PBT 104,179 98,648 66,191 108,742 62,526 68,813 54,813 53.38%
  QoQ % 5.61% 49.04% -39.13% 73.91% -9.14% 25.54% -
  Horiz. % 190.06% 179.97% 120.76% 198.39% 114.07% 125.54% 100.00%
Tax -18,483 -22,376 -18,489 -29,649 -13,404 -19,487 -16,806 6.54%
  QoQ % 17.40% -21.02% 37.64% -121.20% 31.22% -15.95% -
  Horiz. % 109.98% 133.14% 110.01% 176.42% 79.76% 115.95% 100.00%
NP 85,696 76,272 47,702 79,093 49,122 49,326 38,007 71.86%
  QoQ % 12.36% 59.89% -39.69% 61.01% -0.41% 29.78% -
  Horiz. % 225.47% 200.68% 125.51% 208.10% 129.24% 129.78% 100.00%
NP to SH 72,379 66,117 38,896 65,339 40,992 40,014 28,727 85.06%
  QoQ % 9.47% 69.98% -40.47% 59.39% 2.44% 39.29% -
  Horiz. % 251.95% 230.16% 135.40% 227.45% 142.70% 139.29% 100.00%
Tax Rate 17.74 % 22.68 % 27.93 % 27.27 % 21.44 % 28.32 % 30.66 % -30.54%
  QoQ % -21.78% -18.80% 2.42% 27.19% -24.29% -7.63% -
  Horiz. % 57.86% 73.97% 91.10% 88.94% 69.93% 92.37% 100.00%
Total Cost 327,371 307,090 325,537 353,657 286,278 289,006 272,352 13.04%
  QoQ % 6.60% -5.67% -7.95% 23.54% -0.94% 6.11% -
  Horiz. % 120.20% 112.75% 119.53% 129.85% 105.11% 106.11% 100.00%
Net Worth 1,786,110 1,738,287 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 12.04%
  QoQ % 2.75% 2.43% 25.31% -14.95% 3.87% 1.80% -
  Horiz. % 118.61% 115.44% 112.70% 89.94% 105.74% 101.80% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 15,520 - 40,628 - 16,589 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.56% 0.00% 244.90% 0.00% 100.00% -
Div Payout % - % 23.47 % - % 62.18 % - % 41.46 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.61% 0.00% 149.98% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,786,110 1,738,287 1,697,033 1,354,271 1,592,251 1,532,874 1,505,824 12.04%
  QoQ % 2.75% 2.43% 25.31% -14.95% 3.87% 1.80% -
  Horiz. % 118.61% 115.44% 112.70% 89.94% 105.74% 101.80% 100.00%
NOSH 1,038,436 1,034,694 339,406 338,567 338,776 331,791 323,138 117.61%
  QoQ % 0.36% 204.85% 0.25% -0.06% 2.11% 2.68% -
  Horiz. % 321.36% 320.20% 105.03% 104.77% 104.84% 102.68% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.75 % 19.90 % 12.78 % 18.28 % 14.65 % 14.58 % 12.25 % 42.05%
  QoQ % 4.27% 55.71% -30.09% 24.78% 0.48% 19.02% -
  Horiz. % 169.39% 162.45% 104.33% 149.22% 119.59% 119.02% 100.00%
ROE 4.05 % 3.80 % 2.29 % 4.82 % 2.57 % 2.61 % 1.91 % 64.97%
  QoQ % 6.58% 65.94% -52.49% 87.55% -1.53% 36.65% -
  Horiz. % 212.04% 198.95% 119.90% 252.36% 134.55% 136.65% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.78 37.05 109.97 127.82 99.00 101.97 96.05 -44.41%
  QoQ % 7.37% -66.31% -13.96% 29.11% -2.91% 6.16% -
  Horiz. % 41.42% 38.57% 114.49% 133.08% 103.07% 106.16% 100.00%
EPS 6.97 6.39 11.46 6.43 12.10 12.06 8.89 -14.96%
  QoQ % 9.08% -44.24% 78.23% -46.86% 0.33% 35.66% -
  Horiz. % 78.40% 71.88% 128.91% 72.33% 136.11% 135.66% 100.00%
DPS 0.00 1.50 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% 30.00% 0.00% 240.00% 0.00% 100.00% -
NAPS 1.7200 1.6800 5.0000 4.0000 4.7000 4.6200 4.6600 -48.51%
  QoQ % 2.38% -66.40% 25.00% -14.89% 1.73% -0.86% -
  Horiz. % 36.91% 36.05% 107.30% 85.84% 100.86% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.45 35.68 34.74 40.28 31.22 31.49 28.89 20.97%
  QoQ % 7.76% 2.71% -13.75% 29.02% -0.86% 9.00% -
  Horiz. % 133.09% 123.50% 120.25% 139.43% 108.07% 109.00% 100.00%
EPS 6.74 6.15 3.62 6.08 3.82 3.72 2.67 85.29%
  QoQ % 9.59% 69.89% -40.46% 59.16% 2.69% 39.33% -
  Horiz. % 252.43% 230.34% 135.58% 227.72% 143.07% 139.33% 100.00%
DPS 0.00 1.44 0.00 3.78 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.51% 0.00% 245.45% 0.00% 100.00% -
NAPS 1.6625 1.6180 1.5796 1.2605 1.4820 1.4268 1.4016 12.04%
  QoQ % 2.75% 2.43% 25.32% -14.95% 3.87% 1.80% -
  Horiz. % 118.61% 115.44% 112.70% 89.93% 105.74% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.3500 3.7300 9.8000 6.8700 5.0800 5.2900 3.0200 -
P/RPS 10.94 10.07 8.91 5.37 5.13 5.19 3.14 129.65%
  QoQ % 8.64% 13.02% 65.92% 4.68% -1.16% 65.29% -
  Horiz. % 348.41% 320.70% 283.76% 171.02% 163.38% 165.29% 100.00%
P/EPS 62.41 58.37 85.51 35.60 41.98 43.86 33.97 49.95%
  QoQ % 6.92% -31.74% 140.20% -15.20% -4.29% 29.11% -
  Horiz. % 183.72% 171.83% 251.72% 104.80% 123.58% 129.11% 100.00%
EY 1.60 1.71 1.17 2.81 2.38 2.28 2.94 -33.32%
  QoQ % -6.43% 46.15% -58.36% 18.07% 4.39% -22.45% -
  Horiz. % 54.42% 58.16% 39.80% 95.58% 80.95% 77.55% 100.00%
DY 0.00 0.40 0.00 1.75 0.00 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.11% 0.00% 184.21% 0.00% 100.00% -
P/NAPS 2.53 2.22 1.96 1.72 1.08 1.15 0.65 147.24%
  QoQ % 13.96% 13.27% 13.95% 59.26% -6.09% 76.92% -
  Horiz. % 389.23% 341.54% 301.54% 264.62% 166.15% 176.92% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 14/05/14 26/02/14 28/11/13 30/08/13 22/05/13 -
Price 4.4500 4.1900 9.8600 7.5100 5.9000 4.6000 5.3000 -
P/RPS 11.19 11.31 8.97 5.88 5.96 4.51 5.52 60.11%
  QoQ % -1.06% 26.09% 52.55% -1.34% 32.15% -18.30% -
  Horiz. % 202.72% 204.89% 162.50% 106.52% 107.97% 81.70% 100.00%
P/EPS 63.85 65.57 86.04 38.91 48.76 38.14 59.62 4.67%
  QoQ % -2.62% -23.79% 121.13% -20.20% 27.84% -36.03% -
  Horiz. % 107.09% 109.98% 144.31% 65.26% 81.78% 63.97% 100.00%
EY 1.57 1.53 1.16 2.57 2.05 2.62 1.68 -4.41%
  QoQ % 2.61% 31.90% -54.86% 25.37% -21.76% 55.95% -
  Horiz. % 93.45% 91.07% 69.05% 152.98% 122.02% 155.95% 100.00%
DY 0.00 0.36 0.00 1.60 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.03% 0.00% 146.79% 0.00% 100.00% -
P/NAPS 2.59 2.49 1.97 1.88 1.26 1.00 1.14 72.73%
  QoQ % 4.02% 26.40% 4.79% 49.21% 26.00% -12.28% -
  Horiz. % 227.19% 218.42% 172.81% 164.91% 110.53% 87.72% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers