Highlights

[CMSB] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     641.71%    YoY -     -66.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 522,543 484,330 426,971 388,940 403,149 2,080,385 2,859,956 -24.65%
  YoY % 7.89% 13.43% 9.78% -3.52% -80.62% -27.26% -
  Horiz. % 18.27% 16.93% 14.93% 13.60% 14.10% 72.74% 100.00%
PBT 120,010 87,387 37,973 29,787 58,213 769,090 288,050 -13.57%
  YoY % 37.33% 130.13% 27.48% -48.83% -92.43% 167.00% -
  Horiz. % 41.66% 30.34% 13.18% 10.34% 20.21% 267.00% 100.00%
Tax -28,347 -20,031 -12,285 -13,410 -17,123 -59,749 -129,055 -22.31%
  YoY % -41.52% -63.05% 8.39% 21.68% 71.34% 53.70% -
  Horiz. % 21.97% 15.52% 9.52% 10.39% 13.27% 46.30% 100.00%
NP 91,663 67,356 25,688 16,377 41,090 709,341 158,995 -8.76%
  YoY % 36.09% 162.21% 56.85% -60.14% -94.21% 346.14% -
  Horiz. % 57.65% 42.36% 16.16% 10.30% 25.84% 446.14% 100.00%
NP to SH 78,441 58,368 19,437 9,637 28,820 339,878 -3,807 -
  YoY % 34.39% 200.29% 101.69% -66.56% -91.52% 9,027.71% -
  Horiz. % -2,060.44% -1,533.18% -510.56% -253.14% -757.03% -8,927.71% 100.00%
Tax Rate 23.62 % 22.92 % 32.35 % 45.02 % 29.41 % 7.77 % 44.80 % -10.11%
  YoY % 3.05% -29.15% -28.14% 53.08% 278.51% -82.66% -
  Horiz. % 52.72% 51.16% 72.21% 100.49% 65.65% 17.34% 100.00%
Total Cost 430,880 416,974 401,283 372,563 362,059 1,371,044 2,700,961 -26.34%
  YoY % 3.33% 3.91% 7.71% 2.90% -73.59% -49.24% -
  Horiz. % 15.95% 15.44% 14.86% 13.79% 13.40% 50.76% 100.00%
Net Worth 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 1,202,437 843,447 8.25%
  YoY % 0.50% 5.16% 3.34% 1.20% 2.17% 42.56% -
  Horiz. % 160.99% 160.19% 152.33% 147.40% 145.66% 142.56% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,479 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 21.01 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,357,886 1,351,080 1,284,818 1,243,271 1,228,555 1,202,437 843,447 8.25%
  YoY % 0.50% 5.16% 3.34% 1.20% 2.17% 42.56% -
  Horiz. % 160.99% 160.19% 152.33% 147.40% 145.66% 142.56% 100.00%
NOSH 329,584 329,531 329,440 328,907 329,371 329,434 328,189 0.07%
  YoY % 0.02% 0.03% 0.16% -0.14% -0.02% 0.38% -
  Horiz. % 100.42% 100.41% 100.38% 100.22% 100.36% 100.38% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.54 % 13.91 % 6.02 % 4.21 % 10.19 % 34.10 % 5.56 % 21.08%
  YoY % 26.10% 131.06% 42.99% -58.68% -70.12% 513.31% -
  Horiz. % 315.47% 250.18% 108.27% 75.72% 183.27% 613.31% 100.00%
ROE 5.78 % 4.32 % 1.51 % 0.78 % 2.35 % 28.27 % -0.45 % -
  YoY % 33.80% 186.09% 93.59% -66.81% -91.69% 6,382.22% -
  Horiz. % -1,284.44% -960.00% -335.56% -173.33% -522.22% -6,282.22% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 158.55 146.98 129.60 118.25 122.40 631.50 871.43 -24.70%
  YoY % 7.87% 13.41% 9.60% -3.39% -80.62% -27.53% -
  Horiz. % 18.19% 16.87% 14.87% 13.57% 14.05% 72.47% 100.00%
EPS 23.80 17.72 5.90 2.93 8.75 103.17 -1.16 -
  YoY % 34.31% 200.34% 101.37% -66.51% -91.52% 8,993.97% -
  Horiz. % -2,051.72% -1,527.59% -508.62% -252.59% -754.31% -8,893.97% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 4.1200 4.1000 3.9000 3.7800 3.7300 3.6500 2.5700 8.18%
  YoY % 0.49% 5.13% 3.17% 1.34% 2.19% 42.02% -
  Horiz. % 160.31% 159.53% 151.75% 147.08% 145.14% 142.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.64 45.08 39.74 36.20 37.52 193.64 266.20 -24.65%
  YoY % 7.90% 13.44% 9.78% -3.52% -80.62% -27.26% -
  Horiz. % 18.27% 16.93% 14.93% 13.60% 14.09% 72.74% 100.00%
EPS 7.30 5.43 1.81 0.90 2.68 31.63 -0.35 -
  YoY % 34.44% 200.00% 101.11% -66.42% -91.53% 9,137.14% -
  Horiz. % -2,085.71% -1,551.43% -517.14% -257.14% -765.71% -9,037.14% 100.00%
DPS 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.2639 1.2575 1.1959 1.1572 1.1435 1.1192 0.7851 8.25%
  YoY % 0.51% 5.15% 3.34% 1.20% 2.17% 42.56% -
  Horiz. % 160.99% 160.17% 152.32% 147.40% 145.65% 142.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.3800 2.2000 2.3700 1.5000 1.8700 2.2900 1.0900 -
P/RPS 1.50 1.50 1.83 1.27 1.53 0.36 0.13 50.27%
  YoY % 0.00% -18.03% 44.09% -16.99% 325.00% 176.92% -
  Horiz. % 1,153.85% 1,153.85% 1,407.69% 976.92% 1,176.92% 276.92% 100.00%
P/EPS 10.00 12.42 40.17 51.19 21.37 2.22 -93.97 -
  YoY % -19.48% -69.08% -21.53% 139.54% 862.61% 102.36% -
  Horiz. % -10.64% -13.22% -42.75% -54.47% -22.74% -2.36% 100.00%
EY 10.00 8.05 2.49 1.95 4.68 45.05 -1.06 -
  YoY % 24.22% 223.29% 27.69% -58.33% -89.61% 4,350.00% -
  Horiz. % -943.40% -759.43% -234.91% -183.96% -441.51% -4,250.00% 100.00%
DY 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.58 0.54 0.61 0.40 0.50 0.63 0.42 5.52%
  YoY % 7.41% -11.48% 52.50% -20.00% -20.63% 50.00% -
  Horiz. % 138.10% 128.57% 145.24% 95.24% 119.05% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 3.2800 2.0200 2.3700 1.5900 1.7400 2.4700 0.9900 -
P/RPS 2.07 1.37 1.83 1.34 1.42 0.39 0.11 63.02%
  YoY % 51.09% -25.14% 36.57% -5.63% 264.10% 254.55% -
  Horiz. % 1,881.82% 1,245.45% 1,663.64% 1,218.18% 1,290.91% 354.55% 100.00%
P/EPS 13.78 11.40 40.17 54.27 19.89 2.39 -85.34 -
  YoY % 20.88% -71.62% -25.98% 172.85% 732.22% 102.80% -
  Horiz. % -16.15% -13.36% -47.07% -63.59% -23.31% -2.80% 100.00%
EY 7.26 8.77 2.49 1.84 5.03 41.77 -1.17 -
  YoY % -17.22% 252.21% 35.33% -63.42% -87.96% 3,670.09% -
  Horiz. % -620.51% -749.57% -212.82% -157.26% -429.91% -3,570.09% 100.00%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.80 0.49 0.61 0.42 0.47 0.68 0.39 12.71%
  YoY % 63.27% -19.67% 45.24% -10.64% -30.88% 74.36% -
  Horiz. % 205.13% 125.64% 156.41% 107.69% 120.51% 174.36% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers