Highlights

[CMSB] YoY 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 -     741.71%    YoY -     -43.64%
Quarter Report


View:


Show?  YoY % Horiz. %

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 292,201 257,963 249,338 209,407 218,471 654,327 1,448,386 -23.40%
  YoY % 13.27% 3.46% 19.07% -4.15% -66.61% -54.82% -
  Horiz. % 20.17% 17.81% 17.21% 14.46% 15.08% 45.18% 100.00%
PBT 70,113 44,321 16,624 21,595 34,277 830,544 106,502 -6.72%
  YoY % 58.19% 166.61% -23.02% -37.00% -95.87% 679.84% -
  Horiz. % 65.83% 41.62% 15.61% 20.28% 32.18% 779.84% 100.00%
Tax -14,851 -11,429 -5,676 -6,827 -9,312 -5,589 -59,787 -20.70%
  YoY % -29.94% -101.36% 16.86% 26.69% -66.61% 90.65% -
  Horiz. % 24.84% 19.12% 9.49% 11.42% 15.58% 9.35% 100.00%
NP 55,262 32,892 10,948 14,768 24,965 824,955 46,715 2.84%
  YoY % 68.01% 200.44% -25.87% -40.85% -96.97% 1,665.93% -
  Horiz. % 118.30% 70.41% 23.44% 31.61% 53.44% 1,765.93% 100.00%
NP to SH 47,096 27,763 7,307 11,416 20,257 334,704 -5,608 -
  YoY % 69.64% 279.95% -35.99% -43.64% -93.95% 6,068.33% -
  Horiz. % -839.80% -495.06% -130.30% -203.57% -361.22% -5,968.33% 100.00%
Tax Rate 21.18 % 25.79 % 34.14 % 31.61 % 27.17 % 0.67 % 56.14 % -14.98%
  YoY % -17.88% -24.46% 8.00% 16.34% 3,955.22% -98.81% -
  Horiz. % 37.73% 45.94% 60.81% 56.31% 48.40% 1.19% 100.00%
Total Cost 236,939 225,071 238,390 194,639 193,506 -170,628 1,401,671 -25.62%
  YoY % 5.27% -5.59% 22.48% 0.59% 213.41% -112.17% -
  Horiz. % 16.90% 16.06% 17.01% 13.89% 13.81% -12.17% 100.00%
Net Worth 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 847,797 8.16%
  YoY % 0.57% 5.17% 3.22% 1.22% 2.18% 41.83% -
  Horiz. % 160.16% 159.25% 151.41% 146.68% 144.92% 141.83% 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 16,478 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 34.99 % - % - % - % - % - % - % -
  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 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 847,797 8.16%
  YoY % 0.57% 5.17% 3.22% 1.22% 2.18% 41.83% -
  Horiz. % 160.16% 159.25% 151.41% 146.68% 144.92% 141.83% 100.00%
NOSH 329,573 329,289 329,144 328,991 329,382 329,433 329,882 -0.02%
  YoY % 0.09% 0.04% 0.05% -0.12% -0.02% -0.14% -
  Horiz. % 99.91% 99.82% 99.78% 99.73% 99.85% 99.86% 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 18.91 % 12.75 % 4.39 % 7.05 % 11.43 % 126.08 % 3.23 % 34.21%
  YoY % 48.31% 190.43% -37.73% -38.32% -90.93% 3,803.41% -
  Horiz. % 585.45% 394.74% 135.91% 218.27% 353.87% 3,903.41% 100.00%
ROE 3.47 % 2.06 % 0.57 % 0.92 % 1.65 % 27.84 % -0.66 % -
  YoY % 68.45% 261.40% -38.04% -44.24% -94.07% 4,318.18% -
  Horiz. % -525.76% -312.12% -86.36% -139.39% -250.00% -4,218.18% 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 88.66 78.34 75.75 63.65 66.33 198.62 439.06 -23.39%
  YoY % 13.17% 3.42% 19.01% -4.04% -66.60% -54.76% -
  Horiz. % 20.19% 17.84% 17.25% 14.50% 15.11% 45.24% 100.00%
EPS 14.29 8.43 2.22 3.47 6.15 101.60 -1.70 -
  YoY % 69.51% 279.73% -36.02% -43.58% -93.95% 6,076.47% -
  Horiz. % -840.59% -495.88% -130.59% -204.12% -361.76% -5,976.47% 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 - 1,069,719
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.20 24.01 23.21 19.49 20.33 60.90 134.81 -23.40%
  YoY % 13.29% 3.45% 19.09% -4.13% -66.62% -54.83% -
  Horiz. % 20.18% 17.81% 17.22% 14.46% 15.08% 45.17% 100.00%
EPS 4.38 2.58 0.68 1.06 1.89 31.15 -0.52 -
  YoY % 69.77% 279.41% -35.85% -43.92% -93.93% 6,090.38% -
  Horiz. % -842.31% -496.15% -130.77% -203.85% -363.46% -5,990.38% 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 1.2638 1.2566 1.1948 1.1575 1.1435 1.1192 0.7891 8.16%
  YoY % 0.57% 5.17% 3.22% 1.22% 2.17% 41.83% -
  Horiz. % 160.16% 159.24% 151.41% 146.69% 144.91% 141.83% 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 2.68 2.81 3.13 2.36 2.82 1.15 0.25 48.44%
  YoY % -4.63% -10.22% 32.63% -16.31% 145.22% 360.00% -
  Horiz. % 1,072.00% 1,124.00% 1,252.00% 944.00% 1,128.00% 460.00% 100.00%
P/EPS 16.66 26.09 106.76 43.23 30.41 2.25 -64.12 -
  YoY % -36.14% -75.56% 146.96% 42.16% 1,251.56% 103.51% -
  Horiz. % -25.98% -40.69% -166.50% -67.42% -47.43% -3.51% 100.00%
EY 6.00 3.83 0.94 2.31 3.29 44.37 -1.56 -
  YoY % 56.66% 307.45% -59.31% -29.79% -92.59% 2,944.23% -
  Horiz. % -384.62% -245.51% -60.26% -148.08% -210.90% -2,844.23% 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 3.70 2.58 3.13 2.50 2.62 1.24 0.23 58.82%
  YoY % 43.41% -17.57% 25.20% -4.58% 111.29% 439.13% -
  Horiz. % 1,608.70% 1,121.74% 1,360.87% 1,086.96% 1,139.13% 539.13% 100.00%
P/EPS 22.95 23.96 106.76 45.82 28.29 2.43 -58.24 -
  YoY % -4.22% -77.56% 133.00% 61.97% 1,064.20% 104.17% -
  Horiz. % -39.41% -41.14% -183.31% -78.67% -48.57% -4.17% 100.00%
EY 4.36 4.17 0.94 2.18 3.53 41.13 -1.72 -
  YoY % 4.56% 343.62% -56.88% -38.24% -91.42% 2,491.28% -
  Horiz. % -253.49% -242.44% -54.65% -126.74% -205.23% -2,391.28% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers