Highlights

[CMSB] YoY Annual (Unaudited) 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 YoY -     13.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,788,025 1,673,898 1,416,841 1,203,565 1,012,609 943,476 874,600 12.65%
  YoY % 6.82% 18.14% 17.72% 18.86% 7.33% 7.88% -
  Horiz. % 204.44% 191.39% 162.00% 137.61% 115.78% 107.88% 100.00%
PBT 381,654 341,452 294,894 226,906 178,722 118,796 98,526 25.31%
  YoY % 11.77% 15.79% 29.96% 26.96% 50.44% 20.57% -
  Horiz. % 387.36% 346.56% 299.31% 230.30% 181.40% 120.57% 100.00%
Tax -83,996 -75,844 -79,346 -60,279 -34,233 -29,096 -35,461 15.45%
  YoY % -10.75% 4.41% -31.63% -76.08% -17.66% 17.95% -
  Horiz. % 236.87% 213.88% 223.76% 169.99% 96.54% 82.05% 100.00%
NP 297,658 265,608 215,548 166,627 144,489 89,700 63,065 29.50%
  YoY % 12.07% 23.22% 29.36% 15.32% 61.08% 42.23% -
  Horiz. % 471.99% 421.17% 341.79% 264.21% 229.11% 142.23% 100.00%
NP to SH 241,587 221,335 175,072 135,735 120,022 65,781 40,989 34.38%
  YoY % 9.15% 26.43% 28.98% 13.09% 82.46% 60.48% -
  Horiz. % 589.39% 539.99% 427.12% 331.15% 292.82% 160.48% 100.00%
Tax Rate 22.01 % 22.21 % 26.91 % 26.57 % 19.15 % 24.49 % 35.99 % -7.87%
  YoY % -0.90% -17.47% 1.28% 38.75% -21.80% -31.95% -
  Horiz. % 61.16% 61.71% 74.77% 73.83% 53.21% 68.05% 100.00%
Total Cost 1,490,367 1,408,290 1,201,293 1,036,938 868,120 853,776 811,535 10.66%
  YoY % 5.83% 17.23% 15.85% 19.45% 1.68% 5.21% -
  Horiz. % 183.65% 173.53% 148.03% 127.77% 106.97% 105.21% 100.00%
Net Worth 2,019,826 1,797,959 1,625,576 1,495,298 1,416,758 1,311,460 1,277,866 7.93%
  YoY % 12.34% 10.60% 8.71% 5.54% 8.03% 2.63% -
  Horiz. % 158.06% 140.70% 127.21% 117.02% 110.87% 102.63% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 48,346 87,831 56,628 55,745 49,421 32,951 16,467 19.65%
  YoY % -44.95% 55.10% 1.58% 12.80% 49.98% 100.10% -
  Horiz. % 293.59% 533.37% 343.88% 338.52% 300.12% 200.10% 100.00%
Div Payout % 20.01 % 39.68 % 32.35 % 41.07 % 41.18 % 50.09 % 40.18 % -10.96%
  YoY % -49.57% 22.66% -21.23% -0.27% -17.79% 24.66% -
  Horiz. % 49.80% 98.76% 80.51% 102.22% 102.49% 124.66% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,019,826 1,797,959 1,625,576 1,495,298 1,416,758 1,311,460 1,277,866 7.93%
  YoY % 12.34% 10.60% 8.71% 5.54% 8.03% 2.63% -
  Horiz. % 158.06% 140.70% 127.21% 117.02% 110.87% 102.63% 100.00%
NOSH 1,074,375 1,033,309 333,109 327,916 329,478 329,512 329,347 21.77%
  YoY % 3.97% 210.20% 1.58% -0.47% -0.01% 0.05% -
  Horiz. % 326.21% 313.74% 101.14% 99.57% 100.04% 100.05% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.65 % 15.87 % 15.21 % 13.84 % 14.27 % 9.51 % 7.21 % 14.96%
  YoY % 4.91% 4.34% 9.90% -3.01% 50.05% 31.90% -
  Horiz. % 230.93% 220.11% 210.96% 191.96% 197.92% 131.90% 100.00%
ROE 11.96 % 12.31 % 10.77 % 9.08 % 8.47 % 5.02 % 3.21 % 24.50%
  YoY % -2.84% 14.30% 18.61% 7.20% 68.73% 56.39% -
  Horiz. % 372.59% 383.49% 335.51% 282.87% 263.86% 156.39% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.42 161.99 425.34 367.03 307.34 286.32 265.56 -7.49%
  YoY % 2.73% -61.92% 15.89% 19.42% 7.34% 7.82% -
  Horiz. % 62.67% 61.00% 160.17% 138.21% 115.73% 107.82% 100.00%
EPS 22.69 21.42 17.52 41.39 36.43 19.97 12.44 10.53%
  YoY % 5.93% 22.26% -57.67% 13.62% 82.42% 60.53% -
  Horiz. % 182.40% 172.19% 140.84% 332.72% 292.85% 160.53% 100.00%
DPS 4.50 8.50 17.00 17.00 15.00 10.00 5.00 -1.74%
  YoY % -47.06% -50.00% 0.00% 13.33% 50.00% 100.00% -
  Horiz. % 90.00% 170.00% 340.00% 340.00% 300.00% 200.00% 100.00%
NAPS 1.8800 1.7400 4.8800 4.5600 4.3000 3.9800 3.8800 -11.37%
  YoY % 8.05% -64.34% 7.02% 6.05% 8.04% 2.58% -
  Horiz. % 48.45% 44.85% 125.77% 117.53% 110.82% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.42 155.80 131.88 112.02 94.25 87.82 81.41 12.65%
  YoY % 6.82% 18.14% 17.73% 18.85% 7.32% 7.87% -
  Horiz. % 204.42% 191.38% 161.99% 137.60% 115.77% 107.87% 100.00%
EPS 22.69 20.60 16.30 12.63 11.17 6.12 3.82 34.56%
  YoY % 10.15% 26.38% 29.06% 13.07% 82.52% 60.21% -
  Horiz. % 593.98% 539.27% 426.70% 330.63% 292.41% 160.21% 100.00%
DPS 4.50 8.18 5.27 5.19 4.60 3.07 1.53 19.69%
  YoY % -44.99% 55.22% 1.54% 12.83% 49.84% 100.65% -
  Horiz. % 294.12% 534.64% 344.44% 339.22% 300.65% 200.65% 100.00%
NAPS 1.8800 1.6735 1.5130 1.3918 1.3187 1.2207 1.1894 7.93%
  YoY % 12.34% 10.61% 8.71% 5.54% 8.03% 2.63% -
  Horiz. % 158.06% 140.70% 127.21% 117.02% 110.87% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.1300 3.9600 6.8700 3.3300 2.0900 2.6600 1.4800 -
P/RPS 3.08 2.44 1.62 0.91 0.68 0.93 0.56 32.84%
  YoY % 26.23% 50.62% 78.02% 33.82% -26.88% 66.07% -
  Horiz. % 550.00% 435.71% 289.29% 162.50% 121.43% 166.07% 100.00%
P/EPS 22.81 18.49 13.07 8.04 5.74 13.32 11.89 11.46%
  YoY % 23.36% 41.47% 62.56% 40.07% -56.91% 12.03% -
  Horiz. % 191.84% 155.51% 109.92% 67.62% 48.28% 112.03% 100.00%
EY 4.38 5.41 7.65 12.43 17.43 7.50 8.41 -10.30%
  YoY % -19.04% -29.28% -38.46% -28.69% 132.40% -10.82% -
  Horiz. % 52.08% 64.33% 90.96% 147.80% 207.25% 89.18% 100.00%
DY 0.88 2.15 2.47 5.11 7.18 3.76 3.38 -20.08%
  YoY % -59.07% -12.96% -51.66% -28.83% 90.96% 11.24% -
  Horiz. % 26.04% 63.61% 73.08% 151.18% 212.43% 111.24% 100.00%
P/NAPS 2.73 2.28 1.41 0.73 0.49 0.67 0.38 38.89%
  YoY % 19.74% 61.70% 93.15% 48.98% -26.87% 76.32% -
  Horiz. % 718.42% 600.00% 371.05% 192.11% 128.95% 176.32% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 24/02/10 -
Price 5.0000 4.2900 7.5100 3.0100 2.5100 2.6200 1.8900 -
P/RPS 3.00 2.65 1.77 0.82 0.82 0.92 0.71 27.13%
  YoY % 13.21% 49.72% 115.85% 0.00% -10.87% 29.58% -
  Horiz. % 422.54% 373.24% 249.30% 115.49% 115.49% 129.58% 100.00%
P/EPS 22.24 20.03 14.29 7.27 6.89 13.12 15.19 6.56%
  YoY % 11.03% 40.17% 96.56% 5.52% -47.48% -13.63% -
  Horiz. % 146.41% 131.86% 94.08% 47.86% 45.36% 86.37% 100.00%
EY 4.50 4.99 7.00 13.75 14.51 7.62 6.58 -6.13%
  YoY % -9.82% -28.71% -49.09% -5.24% 90.42% 15.81% -
  Horiz. % 68.39% 75.84% 106.38% 208.97% 220.52% 115.81% 100.00%
DY 0.90 1.98 2.26 5.65 5.98 3.82 2.65 -16.47%
  YoY % -54.55% -12.39% -60.00% -5.52% 56.54% 44.15% -
  Horiz. % 33.96% 74.72% 85.28% 213.21% 225.66% 144.15% 100.00%
P/NAPS 2.66 2.47 1.54 0.66 0.58 0.66 0.49 32.55%
  YoY % 7.69% 60.39% 133.33% 13.79% -12.12% 34.69% -
  Horiz. % 542.86% 504.08% 314.29% 134.69% 118.37% 134.69% 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.
 


 

87  93  338  1730 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 SEALINK 0.29+0.02 
 EFORCE 0.69+0.025 
 MBMR-CJ 0.25+0.055 
 ICON 0.0550.00 
 MERIDIAN 0.105-0.01 
 BRAHIMS 0.160.00 
 GPACKET-WB 0.170.00 
 ARMADA 0.22-0.005 
 HSI-H6P 0.18+0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers