Highlights

[CMSB] YoY Quarter Result on 2011-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -9.29%    YoY -     279.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 383,362 338,332 292,201 257,963 249,338 209,407 218,471 9.82%
  YoY % 13.31% 15.79% 13.27% 3.46% 19.07% -4.15% -
  Horiz. % 175.48% 154.86% 133.75% 118.08% 114.13% 95.85% 100.00%
PBT 98,648 68,813 70,113 44,321 16,624 21,595 34,277 19.26%
  YoY % 43.36% -1.85% 58.19% 166.61% -23.02% -37.00% -
  Horiz. % 287.80% 200.76% 204.55% 129.30% 48.50% 63.00% 100.00%
Tax -22,376 -19,487 -14,851 -11,429 -5,676 -6,827 -9,312 15.73%
  YoY % -14.83% -31.22% -29.94% -101.36% 16.86% 26.69% -
  Horiz. % 240.29% 209.27% 159.48% 122.73% 60.95% 73.31% 100.00%
NP 76,272 49,326 55,262 32,892 10,948 14,768 24,965 20.45%
  YoY % 54.63% -10.74% 68.01% 200.44% -25.87% -40.85% -
  Horiz. % 305.52% 197.58% 221.36% 131.75% 43.85% 59.15% 100.00%
NP to SH 66,117 40,014 47,096 27,763 7,307 11,416 20,257 21.78%
  YoY % 65.23% -15.04% 69.64% 279.95% -35.99% -43.64% -
  Horiz. % 326.39% 197.53% 232.49% 137.05% 36.07% 56.36% 100.00%
Tax Rate 22.68 % 28.32 % 21.18 % 25.79 % 34.14 % 31.61 % 27.17 % -2.96%
  YoY % -19.92% 33.71% -17.88% -24.46% 8.00% 16.34% -
  Horiz. % 83.47% 104.23% 77.95% 94.92% 125.65% 116.34% 100.00%
Total Cost 307,090 289,006 236,939 225,071 238,390 194,639 193,506 8.00%
  YoY % 6.26% 21.97% 5.27% -5.59% 22.48% 0.59% -
  Horiz. % 158.70% 149.35% 122.45% 116.31% 123.20% 100.59% 100.00%
Net Worth 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 5.95%
  YoY % 13.40% 12.89% 0.57% 5.17% 3.22% 1.22% -
  Horiz. % 141.49% 124.77% 110.52% 109.89% 104.48% 101.22% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,520 16,589 16,478 - - - - -
  YoY % -6.44% 0.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.18% 100.67% 100.00% - - - -
Div Payout % 23.47 % 41.46 % 34.99 % - % - % - % - % -
  YoY % -43.39% 18.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.08% 118.49% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 1,228,595 5.95%
  YoY % 13.40% 12.89% 0.57% 5.17% 3.22% 1.22% -
  Horiz. % 141.49% 124.77% 110.52% 109.89% 104.48% 101.22% 100.00%
NOSH 1,034,694 331,791 329,573 329,289 329,144 328,991 329,382 21.01%
  YoY % 211.85% 0.67% 0.09% 0.04% 0.05% -0.12% -
  Horiz. % 314.13% 100.73% 100.06% 99.97% 99.93% 99.88% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.90 % 14.58 % 18.91 % 12.75 % 4.39 % 7.05 % 11.43 % 9.68%
  YoY % 36.49% -22.90% 48.31% 190.43% -37.73% -38.32% -
  Horiz. % 174.10% 127.56% 165.44% 111.55% 38.41% 61.68% 100.00%
ROE 3.80 % 2.61 % 3.47 % 2.06 % 0.57 % 0.92 % 1.65 % 14.91%
  YoY % 45.59% -24.78% 68.45% 261.40% -38.04% -44.24% -
  Horiz. % 230.30% 158.18% 210.30% 124.85% 34.55% 55.76% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.05 101.97 88.66 78.34 75.75 63.65 66.33 -9.25%
  YoY % -63.67% 15.01% 13.17% 3.42% 19.01% -4.04% -
  Horiz. % 55.86% 153.73% 133.67% 118.11% 114.20% 95.96% 100.00%
EPS 6.39 12.06 14.29 8.43 2.22 3.47 6.15 0.64%
  YoY % -47.01% -15.61% 69.51% 279.73% -36.02% -43.58% -
  Horiz. % 103.90% 196.10% 232.36% 137.07% 36.10% 56.42% 100.00%
DPS 1.50 5.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -70.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 100.00% 100.00% - - - -
NAPS 1.6800 4.6200 4.1200 4.1000 3.9000 3.7800 3.7300 -12.44%
  YoY % -63.64% 12.14% 0.49% 5.13% 3.17% 1.34% -
  Horiz. % 45.04% 123.86% 110.46% 109.92% 104.56% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.68 31.49 27.20 24.01 23.21 19.49 20.33 9.82%
  YoY % 13.31% 15.77% 13.29% 3.45% 19.09% -4.13% -
  Horiz. % 175.50% 154.89% 133.79% 118.10% 114.17% 95.87% 100.00%
EPS 6.15 3.72 4.38 2.58 0.68 1.06 1.89 21.72%
  YoY % 65.32% -15.07% 69.77% 279.41% -35.85% -43.92% -
  Horiz. % 325.40% 196.83% 231.75% 136.51% 35.98% 56.08% 100.00%
DPS 1.44 1.54 1.53 0.00 0.00 0.00 0.00 -
  YoY % -6.49% 0.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 100.65% 100.00% - - - -
NAPS 1.6180 1.4268 1.2638 1.2566 1.1948 1.1575 1.1435 5.95%
  YoY % 13.40% 12.90% 0.57% 5.17% 3.22% 1.22% -
  Horiz. % 141.50% 124.77% 110.52% 109.89% 104.49% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.7300 5.2900 2.3800 2.2000 2.3700 1.5000 1.8700 -
P/RPS 10.07 5.19 2.68 2.81 3.13 2.36 2.82 23.62%
  YoY % 94.03% 93.66% -4.63% -10.22% 32.63% -16.31% -
  Horiz. % 357.09% 184.04% 95.04% 99.65% 110.99% 83.69% 100.00%
P/EPS 58.37 43.86 16.66 26.09 106.76 43.23 30.41 11.47%
  YoY % 33.08% 163.27% -36.14% -75.56% 146.96% 42.16% -
  Horiz. % 191.94% 144.23% 54.78% 85.79% 351.07% 142.16% 100.00%
EY 1.71 2.28 6.00 3.83 0.94 2.31 3.29 -10.33%
  YoY % -25.00% -62.00% 56.66% 307.45% -59.31% -29.79% -
  Horiz. % 51.98% 69.30% 182.37% 116.41% 28.57% 70.21% 100.00%
DY 0.40 0.95 2.10 0.00 0.00 0.00 0.00 -
  YoY % -57.89% -54.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.05% 45.24% 100.00% - - - -
P/NAPS 2.22 1.15 0.58 0.54 0.61 0.40 0.50 28.19%
  YoY % 93.04% 98.28% 7.41% -11.48% 52.50% -20.00% -
  Horiz. % 444.00% 230.00% 116.00% 108.00% 122.00% 80.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 28/08/08 -
Price 4.1900 4.6000 3.2800 2.0200 2.3700 1.5900 1.7400 -
P/RPS 11.31 4.51 3.70 2.58 3.13 2.50 2.62 27.59%
  YoY % 150.78% 21.89% 43.41% -17.57% 25.20% -4.58% -
  Horiz. % 431.68% 172.14% 141.22% 98.47% 119.47% 95.42% 100.00%
P/EPS 65.57 38.14 22.95 23.96 106.76 45.82 28.29 15.03%
  YoY % 71.92% 66.19% -4.22% -77.56% 133.00% 61.97% -
  Horiz. % 231.78% 134.82% 81.12% 84.69% 377.38% 161.97% 100.00%
EY 1.53 2.62 4.36 4.17 0.94 2.18 3.53 -13.00%
  YoY % -41.60% -39.91% 4.56% 343.62% -56.88% -38.24% -
  Horiz. % 43.34% 74.22% 123.51% 118.13% 26.63% 61.76% 100.00%
DY 0.36 1.09 1.52 0.00 0.00 0.00 0.00 -
  YoY % -66.97% -28.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.68% 71.71% 100.00% - - - -
P/NAPS 2.49 1.00 0.80 0.49 0.61 0.42 0.47 32.02%
  YoY % 149.00% 25.00% 63.27% -19.67% 45.24% -10.64% -
  Horiz. % 529.79% 212.77% 170.21% 104.26% 129.79% 89.36% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers