Highlights

[CMSB] QoQ Quarter Result on 2010-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 03-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -3.91%    YoY -     781.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 284,045 232,460 249,338 177,633 262,462 223,198 209,407 22.47%
  QoQ % 22.19% -6.77% 40.37% -32.32% 17.59% 6.59% -
  Horiz. % 135.64% 111.01% 119.07% 84.83% 125.34% 106.59% 100.00%
PBT 50,185 30,638 16,624 21,349 33,218 35,521 21,595 75.18%
  QoQ % 63.80% 84.30% -22.13% -35.73% -6.48% 64.49% -
  Horiz. % 232.39% 141.88% 76.98% 98.86% 153.82% 164.49% 100.00%
Tax -17,897 1,086 -5,676 -6,609 -10,631 -11,420 -6,827 89.79%
  QoQ % -1,747.97% 119.13% 14.12% 37.83% 6.91% -67.28% -
  Horiz. % 262.15% -15.91% 83.14% 96.81% 155.72% 167.28% 100.00%
NP 32,288 31,724 10,948 14,740 22,587 24,101 14,768 68.21%
  QoQ % 1.78% 189.77% -25.73% -34.74% -6.28% 63.20% -
  Horiz. % 218.63% 214.82% 74.13% 99.81% 152.95% 163.20% 100.00%
NP to SH 19,604 26,740 7,307 12,130 12,623 18,729 11,416 43.26%
  QoQ % -26.69% 265.95% -39.76% -3.91% -32.60% 64.06% -
  Horiz. % 171.72% 234.23% 64.01% 106.25% 110.57% 164.06% 100.00%
Tax Rate 35.66 % -3.54 % 34.14 % 30.96 % 32.00 % 32.15 % 31.61 % 8.35%
  QoQ % 1,107.34% -110.37% 10.27% -3.25% -0.47% 1.71% -
  Horiz. % 112.81% -11.20% 108.00% 97.94% 101.23% 101.71% 100.00%
Total Cost 251,757 200,736 238,390 162,893 239,875 199,097 194,639 18.66%
  QoQ % 25.42% -15.80% 46.35% -32.09% 20.48% 2.29% -
  Horiz. % 129.35% 103.13% 122.48% 83.69% 123.24% 102.29% 100.00%
Net Worth 1,310,634 1,310,655 1,283,662 1,288,812 987,341 1,266,185 1,243,587 3.55%
  QoQ % -0.00% 2.10% -0.40% 30.53% -22.02% 1.82% -
  Horiz. % 105.39% 105.39% 103.22% 103.64% 79.39% 101.82% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 32,930 - - - 16,455 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 167.98 % - % - % - % 130.36 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.86% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,310,634 1,310,655 1,283,662 1,288,812 987,341 1,266,185 1,243,587 3.55%
  QoQ % -0.00% 2.10% -0.40% 30.53% -22.02% 1.82% -
  Horiz. % 105.39% 105.39% 103.22% 103.64% 79.39% 101.82% 100.00%
NOSH 329,305 329,310 329,144 329,619 329,113 329,735 328,991 0.06%
  QoQ % -0.00% 0.05% -0.14% 0.15% -0.19% 0.23% -
  Horiz. % 100.10% 100.10% 100.05% 100.19% 100.04% 100.23% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.37 % 13.65 % 4.39 % 8.30 % 8.61 % 10.80 % 7.05 % 37.41%
  QoQ % -16.70% 210.93% -47.11% -3.60% -20.28% 53.19% -
  Horiz. % 161.28% 193.62% 62.27% 117.73% 122.13% 153.19% 100.00%
ROE 1.50 % 2.04 % 0.57 % 0.94 % 1.28 % 1.48 % 0.92 % 38.40%
  QoQ % -26.47% 257.89% -39.36% -26.56% -13.51% 60.87% -
  Horiz. % 163.04% 221.74% 61.96% 102.17% 139.13% 160.87% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.26 70.59 75.75 53.89 79.75 67.69 63.65 22.40%
  QoQ % 22.20% -6.81% 40.56% -32.43% 17.82% 6.35% -
  Horiz. % 135.52% 110.90% 119.01% 84.67% 125.29% 106.35% 100.00%
EPS 5.95 8.12 2.22 3.68 3.83 5.68 3.47 43.12%
  QoQ % -26.72% 265.77% -39.67% -3.92% -32.57% 63.69% -
  Horiz. % 171.47% 234.01% 63.98% 106.05% 110.37% 163.69% 100.00%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.9800 3.9800 3.9000 3.9100 3.0000 3.8400 3.7800 3.49%
  QoQ % 0.00% 2.05% -0.26% 30.33% -21.87% 1.59% -
  Horiz. % 105.29% 105.29% 103.17% 103.44% 79.37% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.44 21.64 23.21 16.53 24.43 20.77 19.49 22.48%
  QoQ % 22.18% -6.76% 40.41% -32.34% 17.62% 6.57% -
  Horiz. % 135.66% 111.03% 119.09% 84.81% 125.35% 106.57% 100.00%
EPS 1.82 2.49 0.68 1.13 1.17 1.74 1.06 43.25%
  QoQ % -26.91% 266.18% -39.82% -3.42% -32.76% 64.15% -
  Horiz. % 171.70% 234.91% 64.15% 106.60% 110.38% 164.15% 100.00%
DPS 3.07 0.00 0.00 0.00 1.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.65% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2199 1.2199 1.1948 1.1996 0.9190 1.1785 1.1575 3.55%
  QoQ % 0.00% 2.10% -0.40% 30.53% -22.02% 1.81% -
  Horiz. % 105.39% 105.39% 103.22% 103.64% 79.40% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6600 2.6800 2.3700 2.6800 1.4800 1.4800 1.5000 -
P/RPS 3.08 3.80 3.13 4.97 1.86 2.19 2.36 19.37%
  QoQ % -18.95% 21.41% -37.02% 167.20% -15.07% -7.20% -
  Horiz. % 130.51% 161.02% 132.63% 210.59% 78.81% 92.80% 100.00%
P/EPS 44.68 33.00 106.76 72.83 38.59 26.06 43.23 2.22%
  QoQ % 35.39% -69.09% 46.59% 88.73% 48.08% -39.72% -
  Horiz. % 103.35% 76.34% 246.96% 168.47% 89.27% 60.28% 100.00%
EY 2.24 3.03 0.94 1.37 2.59 3.84 2.31 -2.03%
  QoQ % -26.07% 222.34% -31.39% -47.10% -32.55% 66.23% -
  Horiz. % 96.97% 131.17% 40.69% 59.31% 112.12% 166.23% 100.00%
DY 3.76 0.00 0.00 0.00 3.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.24% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.67 0.61 0.69 0.49 0.39 0.40 40.91%
  QoQ % 0.00% 9.84% -11.59% 40.82% 25.64% -2.50% -
  Horiz. % 167.50% 167.50% 152.50% 172.50% 122.50% 97.50% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 03/06/10 24/02/10 25/11/09 26/08/09 -
Price 2.6200 2.6300 2.3700 2.2000 1.8900 1.5400 1.5900 -
P/RPS 3.04 3.73 3.13 4.08 2.37 2.28 2.50 13.89%
  QoQ % -18.50% 19.17% -23.28% 72.15% 3.95% -8.80% -
  Horiz. % 121.60% 149.20% 125.20% 163.20% 94.80% 91.20% 100.00%
P/EPS 44.01 32.39 106.76 59.78 49.28 27.11 45.82 -2.64%
  QoQ % 35.88% -69.66% 78.59% 21.31% 81.78% -40.83% -
  Horiz. % 96.05% 70.69% 233.00% 130.47% 107.55% 59.17% 100.00%
EY 2.27 3.09 0.94 1.67 2.03 3.69 2.18 2.73%
  QoQ % -26.54% 228.72% -43.71% -17.73% -44.99% 69.27% -
  Horiz. % 104.13% 141.74% 43.12% 76.61% 93.12% 169.27% 100.00%
DY 3.82 0.00 0.00 0.00 2.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.15% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.66 0.61 0.56 0.63 0.40 0.42 35.05%
  QoQ % 0.00% 8.20% 8.93% -11.11% 57.50% -4.76% -
  Horiz. % 157.14% 157.14% 145.24% 133.33% 150.00% 95.24% 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.
 


 

282  281  567  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.74+0.085 
 KNM 0.3650.00 
 NETX 0.0150.00 
 VSOLAR 0.21-0.02 
 GPACKET 0.52+0.015 
 MYEG 1.70+0.09 
 HSI-C5P 0.28+0.005 
 ISTONE 0.2050.00 
 HSI-C5J 0.105+0.01 
Partners & Brokers