Highlights

[CMSB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -18.28%    YoY -     -8.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 432,750 335,400 338,332 310,359 392,738 288,284 292,201 29.84%
  QoQ % 29.03% -0.87% 9.01% -20.98% 36.23% -1.34% -
  Horiz. % 148.10% 114.78% 115.79% 106.21% 134.41% 98.66% 100.00%
PBT 108,742 62,526 68,813 54,813 62,373 44,523 70,113 33.88%
  QoQ % 73.91% -9.14% 25.54% -12.12% 40.09% -36.50% -
  Horiz. % 155.10% 89.18% 98.15% 78.18% 88.96% 63.50% 100.00%
Tax -29,649 -13,404 -19,487 -16,806 -16,956 -14,976 -14,851 58.35%
  QoQ % -121.20% 31.22% -15.95% 0.88% -13.22% -0.84% -
  Horiz. % 199.64% 90.26% 131.22% 113.16% 114.17% 100.84% 100.00%
NP 79,093 49,122 49,326 38,007 45,417 29,547 55,262 26.92%
  QoQ % 61.01% -0.41% 29.78% -16.32% 53.71% -46.53% -
  Horiz. % 143.12% 88.89% 89.26% 68.78% 82.18% 53.47% 100.00%
NP to SH 65,339 40,992 40,014 28,727 35,152 22,142 47,096 24.32%
  QoQ % 59.39% 2.44% 39.29% -18.28% 58.76% -52.99% -
  Horiz. % 138.74% 87.04% 84.96% 61.00% 74.64% 47.01% 100.00%
Tax Rate 27.27 % 21.44 % 28.32 % 30.66 % 27.18 % 33.64 % 21.18 % 18.30%
  QoQ % 27.19% -24.29% -7.63% 12.80% -19.20% 58.83% -
  Horiz. % 128.75% 101.23% 133.71% 144.76% 128.33% 158.83% 100.00%
Total Cost 353,657 286,278 289,006 272,352 347,321 258,737 236,939 30.51%
  QoQ % 23.54% -0.94% 6.11% -21.58% 34.24% 9.20% -
  Horiz. % 149.26% 120.82% 121.97% 114.95% 146.59% 109.20% 100.00%
Net Worth 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 -0.17%
  QoQ % -14.95% 3.87% 1.80% 15.53% -8.79% 5.25% -
  Horiz. % 99.74% 117.26% 112.89% 110.90% 96.00% 105.25% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 40,628 - 16,589 - 39,103 - 16,478 82.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 246.55% 0.00% 100.67% 0.00% 237.30% 0.00% 100.00%
Div Payout % 62.18 % - % 41.46 % - % 111.24 % - % 34.99 % 46.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.71% 0.00% 118.49% 0.00% 317.92% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,354,271 1,592,251 1,532,874 1,505,824 1,303,461 1,429,136 1,357,841 -0.17%
  QoQ % -14.95% 3.87% 1.80% 15.53% -8.79% 5.25% -
  Horiz. % 99.74% 117.26% 112.89% 110.90% 96.00% 105.25% 100.00%
NOSH 338,567 338,776 331,791 323,138 325,865 320,434 329,573 1.81%
  QoQ % -0.06% 2.11% 2.68% -0.84% 1.69% -2.77% -
  Horiz. % 102.73% 102.79% 100.67% 98.05% 98.87% 97.23% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.28 % 14.65 % 14.58 % 12.25 % 11.56 % 10.25 % 18.91 % -2.23%
  QoQ % 24.78% 0.48% 19.02% 5.97% 12.78% -45.80% -
  Horiz. % 96.67% 77.47% 77.10% 64.78% 61.13% 54.20% 100.00%
ROE 4.82 % 2.57 % 2.61 % 1.91 % 2.70 % 1.55 % 3.47 % 24.42%
  QoQ % 87.55% -1.53% 36.65% -29.26% 74.19% -55.33% -
  Horiz. % 138.90% 74.06% 75.22% 55.04% 77.81% 44.67% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 127.82 99.00 101.97 96.05 120.52 89.97 88.66 27.53%
  QoQ % 29.11% -2.91% 6.16% -20.30% 33.96% 1.48% -
  Horiz. % 144.17% 111.66% 115.01% 108.34% 135.94% 101.48% 100.00%
EPS 6.43 12.10 12.06 8.89 10.79 6.91 14.29 -41.19%
  QoQ % -46.86% 0.33% 35.66% -17.61% 56.15% -51.64% -
  Horiz. % 45.00% 84.67% 84.39% 62.21% 75.51% 48.36% 100.00%
DPS 12.00 0.00 5.00 0.00 12.00 0.00 5.00 78.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 240.00% 0.00% 100.00% 0.00% 240.00% 0.00% 100.00%
NAPS 4.0000 4.7000 4.6200 4.6600 4.0000 4.4600 4.1200 -1.95%
  QoQ % -14.89% 1.73% -0.86% 16.50% -10.31% 8.25% -
  Horiz. % 97.09% 114.08% 112.14% 113.11% 97.09% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.28 31.22 31.49 28.89 36.55 26.83 27.20 29.83%
  QoQ % 29.02% -0.86% 9.00% -20.96% 36.23% -1.36% -
  Horiz. % 148.09% 114.78% 115.77% 106.21% 134.37% 98.64% 100.00%
EPS 6.08 3.82 3.72 2.67 3.27 2.06 4.38 24.36%
  QoQ % 59.16% 2.69% 39.33% -18.35% 58.74% -52.97% -
  Horiz. % 138.81% 87.21% 84.93% 60.96% 74.66% 47.03% 100.00%
DPS 3.78 0.00 1.54 0.00 3.64 0.00 1.53 82.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 247.06% 0.00% 100.65% 0.00% 237.91% 0.00% 100.00%
NAPS 1.2605 1.4820 1.4268 1.4016 1.2132 1.3302 1.2638 -0.17%
  QoQ % -14.95% 3.87% 1.80% 15.53% -8.80% 5.25% -
  Horiz. % 99.74% 117.27% 112.90% 110.90% 96.00% 105.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.8700 5.0800 5.2900 3.0200 3.3300 3.3000 2.3800 -
P/RPS 5.37 5.13 5.19 3.14 2.76 3.67 2.68 58.74%
  QoQ % 4.68% -1.16% 65.29% 13.77% -24.80% 36.94% -
  Horiz. % 200.37% 191.42% 193.66% 117.16% 102.99% 136.94% 100.00%
P/EPS 35.60 41.98 43.86 33.97 30.87 47.76 16.66 65.67%
  QoQ % -15.20% -4.29% 29.11% 10.04% -35.36% 186.67% -
  Horiz. % 213.69% 251.98% 263.27% 203.90% 185.29% 286.67% 100.00%
EY 2.81 2.38 2.28 2.94 3.24 2.09 6.00 -39.61%
  QoQ % 18.07% 4.39% -22.45% -9.26% 55.02% -65.17% -
  Horiz. % 46.83% 39.67% 38.00% 49.00% 54.00% 34.83% 100.00%
DY 1.75 0.00 0.95 0.00 3.60 0.00 2.10 -11.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 45.24% 0.00% 171.43% 0.00% 100.00%
P/NAPS 1.72 1.08 1.15 0.65 0.83 0.74 0.58 106.00%
  QoQ % 59.26% -6.09% 76.92% -21.69% 12.16% 27.59% -
  Horiz. % 296.55% 186.21% 198.28% 112.07% 143.10% 127.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 30/08/13 22/05/13 27/02/13 29/11/12 29/08/12 -
Price 7.5100 5.9000 4.6000 5.3000 3.0100 3.1000 3.2800 -
P/RPS 5.88 5.96 4.51 5.52 2.50 3.45 3.70 36.07%
  QoQ % -1.34% 32.15% -18.30% 120.80% -27.54% -6.76% -
  Horiz. % 158.92% 161.08% 121.89% 149.19% 67.57% 93.24% 100.00%
P/EPS 38.91 48.76 38.14 59.62 27.90 44.86 22.95 42.05%
  QoQ % -20.20% 27.84% -36.03% 113.69% -37.81% 95.47% -
  Horiz. % 169.54% 212.46% 166.19% 259.78% 121.57% 195.47% 100.00%
EY 2.57 2.05 2.62 1.68 3.58 2.23 4.36 -29.63%
  QoQ % 25.37% -21.76% 55.95% -53.07% 60.54% -48.85% -
  Horiz. % 58.94% 47.02% 60.09% 38.53% 82.11% 51.15% 100.00%
DY 1.60 0.00 1.09 0.00 3.99 0.00 1.52 3.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 0.00% 71.71% 0.00% 262.50% 0.00% 100.00%
P/NAPS 1.88 1.26 1.00 1.14 0.75 0.70 0.80 76.48%
  QoQ % 49.21% 26.00% -12.28% 52.00% 7.14% -12.50% -
  Horiz. % 235.00% 157.50% 125.00% 142.50% 93.75% 87.50% 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.
 


 

355  304  558  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34+0.055 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205-0.06 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 KNM 0.355-0.01 
 HSI-C7E 0.16+0.025 
 AAX 0.195+0.01 
 HSI-H6Q 0.455-0.105 
 VSOLAR 0.1350.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers