Highlights

[CMSB] YoY Quarter Result on 2010-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -39.76%    YoY -     -35.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 338,332 292,201 257,963 249,338 209,407 218,471 654,327 -10.40%
  YoY % 15.79% 13.27% 3.46% 19.07% -4.15% -66.61% -
  Horiz. % 51.71% 44.66% 39.42% 38.11% 32.00% 33.39% 100.00%
PBT 68,813 70,113 44,321 16,624 21,595 34,277 830,544 -33.95%
  YoY % -1.85% 58.19% 166.61% -23.02% -37.00% -95.87% -
  Horiz. % 8.29% 8.44% 5.34% 2.00% 2.60% 4.13% 100.00%
Tax -19,487 -14,851 -11,429 -5,676 -6,827 -9,312 -5,589 23.12%
  YoY % -31.22% -29.94% -101.36% 16.86% 26.69% -66.61% -
  Horiz. % 348.67% 265.72% 204.49% 101.56% 122.15% 166.61% 100.00%
NP 49,326 55,262 32,892 10,948 14,768 24,965 824,955 -37.44%
  YoY % -10.74% 68.01% 200.44% -25.87% -40.85% -96.97% -
  Horiz. % 5.98% 6.70% 3.99% 1.33% 1.79% 3.03% 100.00%
NP to SH 40,014 47,096 27,763 7,307 11,416 20,257 334,704 -29.79%
  YoY % -15.04% 69.64% 279.95% -35.99% -43.64% -93.95% -
  Horiz. % 11.96% 14.07% 8.29% 2.18% 3.41% 6.05% 100.00%
Tax Rate 28.32 % 21.18 % 25.79 % 34.14 % 31.61 % 27.17 % 0.67 % 86.53%
  YoY % 33.71% -17.88% -24.46% 8.00% 16.34% 3,955.22% -
  Horiz. % 4,226.87% 3,161.19% 3,849.25% 5,095.52% 4,717.91% 4,055.22% 100.00%
Total Cost 289,006 236,939 225,071 238,390 194,639 193,506 -170,628 -
  YoY % 21.97% 5.27% -5.59% 22.48% 0.59% 213.41% -
  Horiz. % -169.38% -138.86% -131.91% -139.71% -114.07% -113.41% 100.00%
Net Worth 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 4.13%
  YoY % 12.89% 0.57% 5.17% 3.22% 1.22% 2.18% -
  Horiz. % 127.48% 112.92% 112.28% 106.76% 103.42% 102.18% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,589 16,478 - - - - - -
  YoY % 0.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.67% 100.00% - - - - -
Div Payout % 41.46 % 34.99 % - % - % - % - % - % -
  YoY % 18.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.49% 100.00% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 1,202,430 4.13%
  YoY % 12.89% 0.57% 5.17% 3.22% 1.22% 2.18% -
  Horiz. % 127.48% 112.92% 112.28% 106.76% 103.42% 102.18% 100.00%
NOSH 331,791 329,573 329,289 329,144 328,991 329,382 329,433 0.12%
  YoY % 0.67% 0.09% 0.04% 0.05% -0.12% -0.02% -
  Horiz. % 100.72% 100.04% 99.96% 99.91% 99.87% 99.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.58 % 18.91 % 12.75 % 4.39 % 7.05 % 11.43 % 126.08 % -30.18%
  YoY % -22.90% 48.31% 190.43% -37.73% -38.32% -90.93% -
  Horiz. % 11.56% 15.00% 10.11% 3.48% 5.59% 9.07% 100.00%
ROE 2.61 % 3.47 % 2.06 % 0.57 % 0.92 % 1.65 % 27.84 % -32.58%
  YoY % -24.78% 68.45% 261.40% -38.04% -44.24% -94.07% -
  Horiz. % 9.37% 12.46% 7.40% 2.05% 3.30% 5.93% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 101.97 88.66 78.34 75.75 63.65 66.33 198.62 -10.51%
  YoY % 15.01% 13.17% 3.42% 19.01% -4.04% -66.60% -
  Horiz. % 51.34% 44.64% 39.44% 38.14% 32.05% 33.40% 100.00%
EPS 12.06 14.29 8.43 2.22 3.47 6.15 101.60 -29.87%
  YoY % -15.61% 69.51% 279.73% -36.02% -43.58% -93.95% -
  Horiz. % 11.87% 14.06% 8.30% 2.19% 3.42% 6.05% 100.00%
DPS 5.00 5.00 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% 100.00% - - - - -
NAPS 4.6200 4.1200 4.1000 3.9000 3.7800 3.7300 3.6500 4.00%
  YoY % 12.14% 0.49% 5.13% 3.17% 1.34% 2.19% -
  Horiz. % 126.58% 112.88% 112.33% 106.85% 103.56% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.49 27.20 24.01 23.21 19.49 20.33 60.90 -10.40%
  YoY % 15.77% 13.29% 3.45% 19.09% -4.13% -66.62% -
  Horiz. % 51.71% 44.66% 39.43% 38.11% 32.00% 33.38% 100.00%
EPS 3.72 4.38 2.58 0.68 1.06 1.89 31.15 -29.80%
  YoY % -15.07% 69.77% 279.41% -35.85% -43.92% -93.93% -
  Horiz. % 11.94% 14.06% 8.28% 2.18% 3.40% 6.07% 100.00%
DPS 1.54 1.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.65% 100.00% - - - - -
NAPS 1.4268 1.2638 1.2566 1.1948 1.1575 1.1435 1.1192 4.13%
  YoY % 12.90% 0.57% 5.17% 3.22% 1.22% 2.17% -
  Horiz. % 127.48% 112.92% 112.28% 106.75% 103.42% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.2900 2.3800 2.2000 2.3700 1.5000 1.8700 2.2900 -
P/RPS 5.19 2.68 2.81 3.13 2.36 2.82 1.15 28.52%
  YoY % 93.66% -4.63% -10.22% 32.63% -16.31% 145.22% -
  Horiz. % 451.30% 233.04% 244.35% 272.17% 205.22% 245.22% 100.00%
P/EPS 43.86 16.66 26.09 106.76 43.23 30.41 2.25 63.98%
  YoY % 163.27% -36.14% -75.56% 146.96% 42.16% 1,251.56% -
  Horiz. % 1,949.33% 740.44% 1,159.56% 4,744.89% 1,921.33% 1,351.56% 100.00%
EY 2.28 6.00 3.83 0.94 2.31 3.29 44.37 -39.00%
  YoY % -62.00% 56.66% 307.45% -59.31% -29.79% -92.59% -
  Horiz. % 5.14% 13.52% 8.63% 2.12% 5.21% 7.41% 100.00%
DY 0.95 2.10 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.24% 100.00% - - - - -
P/NAPS 1.15 0.58 0.54 0.61 0.40 0.50 0.63 10.54%
  YoY % 98.28% 7.41% -11.48% 52.50% -20.00% -20.63% -
  Horiz. % 182.54% 92.06% 85.71% 96.83% 63.49% 79.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 29/08/07 -
Price 4.6000 3.2800 2.0200 2.3700 1.5900 1.7400 2.4700 -
P/RPS 4.51 3.70 2.58 3.13 2.50 2.62 1.24 23.99%
  YoY % 21.89% 43.41% -17.57% 25.20% -4.58% 111.29% -
  Horiz. % 363.71% 298.39% 208.06% 252.42% 201.61% 211.29% 100.00%
P/EPS 38.14 22.95 23.96 106.76 45.82 28.29 2.43 58.17%
  YoY % 66.19% -4.22% -77.56% 133.00% 61.97% 1,064.20% -
  Horiz. % 1,569.55% 944.44% 986.01% 4,393.42% 1,885.60% 1,164.20% 100.00%
EY 2.62 4.36 4.17 0.94 2.18 3.53 41.13 -36.78%
  YoY % -39.91% 4.56% 343.62% -56.88% -38.24% -91.42% -
  Horiz. % 6.37% 10.60% 10.14% 2.29% 5.30% 8.58% 100.00%
DY 1.09 1.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % -28.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.71% 100.00% - - - - -
P/NAPS 1.00 0.80 0.49 0.61 0.42 0.47 0.68 6.63%
  YoY % 25.00% 63.27% -19.67% 45.24% -10.64% -30.88% -
  Horiz. % 147.06% 117.65% 72.06% 89.71% 61.76% 69.12% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers