Highlights

[CMSB] YoY Quarter Result on 2012-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     50.25%    YoY -     69.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 376,855 383,362 338,332 292,201 257,963 249,338 209,407 10.28%
  YoY % -1.70% 13.31% 15.79% 13.27% 3.46% 19.07% -
  Horiz. % 179.96% 183.07% 161.57% 139.54% 123.19% 119.07% 100.00%
PBT 66,707 98,648 68,813 70,113 44,321 16,624 21,595 20.67%
  YoY % -32.38% 43.36% -1.85% 58.19% 166.61% -23.02% -
  Horiz. % 308.90% 456.81% 318.65% 324.67% 205.24% 76.98% 100.00%
Tax -16,575 -22,376 -19,487 -14,851 -11,429 -5,676 -6,827 15.92%
  YoY % 25.93% -14.83% -31.22% -29.94% -101.36% 16.86% -
  Horiz. % 242.79% 327.76% 285.44% 217.53% 167.41% 83.14% 100.00%
NP 50,132 76,272 49,326 55,262 32,892 10,948 14,768 22.58%
  YoY % -34.27% 54.63% -10.74% 68.01% 200.44% -25.87% -
  Horiz. % 339.46% 516.47% 334.01% 374.20% 222.72% 74.13% 100.00%
NP to SH 40,661 66,117 40,014 47,096 27,763 7,307 11,416 23.57%
  YoY % -38.50% 65.23% -15.04% 69.64% 279.95% -35.99% -
  Horiz. % 356.18% 579.16% 350.51% 412.54% 243.19% 64.01% 100.00%
Tax Rate 24.85 % 22.68 % 28.32 % 21.18 % 25.79 % 34.14 % 31.61 % -3.93%
  YoY % 9.57% -19.92% 33.71% -17.88% -24.46% 8.00% -
  Horiz. % 78.61% 71.75% 89.59% 67.00% 81.59% 108.00% 100.00%
Total Cost 326,723 307,090 289,006 236,939 225,071 238,390 194,639 9.01%
  YoY % 6.39% 6.26% 21.97% 5.27% -5.59% 22.48% -
  Horiz. % 167.86% 157.77% 148.48% 121.73% 115.64% 122.48% 100.00%
Net Worth 1,869,413 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 7.03%
  YoY % 7.54% 13.40% 12.89% 0.57% 5.17% 3.22% -
  Horiz. % 150.32% 139.78% 123.26% 109.19% 108.56% 103.22% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 16,115 15,520 16,589 16,478 - - - -
  YoY % 3.84% -6.44% 0.67% 0.00% 0.00% 0.00% -
  Horiz. % 97.80% 94.18% 100.67% 100.00% - - -
Div Payout % 39.63 % 23.47 % 41.46 % 34.99 % - % - % - % -
  YoY % 68.85% -43.39% 18.49% 0.00% 0.00% 0.00% -
  Horiz. % 113.26% 67.08% 118.49% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,869,413 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 1,243,587 7.03%
  YoY % 7.54% 13.40% 12.89% 0.57% 5.17% 3.22% -
  Horiz. % 150.32% 139.78% 123.26% 109.19% 108.56% 103.22% 100.00%
NOSH 1,074,375 1,034,694 331,791 329,573 329,289 329,144 328,991 21.79%
  YoY % 3.84% 211.85% 0.67% 0.09% 0.04% 0.05% -
  Horiz. % 326.57% 314.51% 100.85% 100.18% 100.09% 100.05% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.30 % 19.90 % 14.58 % 18.91 % 12.75 % 4.39 % 7.05 % 11.15%
  YoY % -33.17% 36.49% -22.90% 48.31% 190.43% -37.73% -
  Horiz. % 188.65% 282.27% 206.81% 268.23% 180.85% 62.27% 100.00%
ROE 2.18 % 3.80 % 2.61 % 3.47 % 2.06 % 0.57 % 0.92 % 15.46%
  YoY % -42.63% 45.59% -24.78% 68.45% 261.40% -38.04% -
  Horiz. % 236.96% 413.04% 283.70% 377.17% 223.91% 61.96% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.08 37.05 101.97 88.66 78.34 75.75 63.65 -9.45%
  YoY % -5.32% -63.67% 15.01% 13.17% 3.42% 19.01% -
  Horiz. % 55.11% 58.21% 160.20% 139.29% 123.08% 119.01% 100.00%
EPS 3.80 6.39 12.06 14.29 8.43 2.22 3.47 1.52%
  YoY % -40.53% -47.01% -15.61% 69.51% 279.73% -36.02% -
  Horiz. % 109.51% 184.15% 347.55% 411.82% 242.94% 63.98% 100.00%
DPS 1.50 1.50 5.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% -70.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 100.00% 100.00% - - -
NAPS 1.7400 1.6800 4.6200 4.1200 4.1000 3.9000 3.7800 -12.12%
  YoY % 3.57% -63.64% 12.14% 0.49% 5.13% 3.17% -
  Horiz. % 46.03% 44.44% 122.22% 108.99% 108.47% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.08 35.68 31.49 27.20 24.01 23.21 19.49 10.29%
  YoY % -1.68% 13.31% 15.77% 13.29% 3.45% 19.09% -
  Horiz. % 179.99% 183.07% 161.57% 139.56% 123.19% 119.09% 100.00%
EPS 3.80 6.15 3.72 4.38 2.58 0.68 1.06 23.70%
  YoY % -38.21% 65.32% -15.07% 69.77% 279.41% -35.85% -
  Horiz. % 358.49% 580.19% 350.94% 413.21% 243.40% 64.15% 100.00%
DPS 1.50 1.44 1.54 1.53 0.00 0.00 0.00 -
  YoY % 4.17% -6.49% 0.65% 0.00% 0.00% 0.00% -
  Horiz. % 98.04% 94.12% 100.65% 100.00% - - -
NAPS 1.7400 1.6180 1.4268 1.2638 1.2566 1.1948 1.1575 7.03%
  YoY % 7.54% 13.40% 12.90% 0.57% 5.17% 3.22% -
  Horiz. % 150.32% 139.78% 123.27% 109.18% 108.56% 103.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.1500 3.7300 5.2900 2.3800 2.2000 2.3700 1.5000 -
P/RPS 14.68 10.07 5.19 2.68 2.81 3.13 2.36 35.59%
  YoY % 45.78% 94.03% 93.66% -4.63% -10.22% 32.63% -
  Horiz. % 622.03% 426.69% 219.92% 113.56% 119.07% 132.63% 100.00%
P/EPS 136.08 58.37 43.86 16.66 26.09 106.76 43.23 21.05%
  YoY % 133.13% 33.08% 163.27% -36.14% -75.56% 146.96% -
  Horiz. % 314.78% 135.02% 101.46% 38.54% 60.35% 246.96% 100.00%
EY 0.73 1.71 2.28 6.00 3.83 0.94 2.31 -17.46%
  YoY % -57.31% -25.00% -62.00% 56.66% 307.45% -59.31% -
  Horiz. % 31.60% 74.03% 98.70% 259.74% 165.80% 40.69% 100.00%
DY 0.29 0.40 0.95 2.10 0.00 0.00 0.00 -
  YoY % -27.50% -57.89% -54.76% 0.00% 0.00% 0.00% -
  Horiz. % 13.81% 19.05% 45.24% 100.00% - - -
P/NAPS 2.96 2.22 1.15 0.58 0.54 0.61 0.40 39.57%
  YoY % 33.33% 93.04% 98.28% 7.41% -11.48% 52.50% -
  Horiz. % 740.00% 555.00% 287.50% 145.00% 135.00% 152.50% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 26/08/09 -
Price 4.9100 4.1900 4.6000 3.2800 2.0200 2.3700 1.5900 -
P/RPS 14.00 11.31 4.51 3.70 2.58 3.13 2.50 33.24%
  YoY % 23.78% 150.78% 21.89% 43.41% -17.57% 25.20% -
  Horiz. % 560.00% 452.40% 180.40% 148.00% 103.20% 125.20% 100.00%
P/EPS 129.74 65.57 38.14 22.95 23.96 106.76 45.82 18.93%
  YoY % 97.86% 71.92% 66.19% -4.22% -77.56% 133.00% -
  Horiz. % 283.15% 143.10% 83.24% 50.09% 52.29% 233.00% 100.00%
EY 0.77 1.53 2.62 4.36 4.17 0.94 2.18 -15.92%
  YoY % -49.67% -41.60% -39.91% 4.56% 343.62% -56.88% -
  Horiz. % 35.32% 70.18% 120.18% 200.00% 191.28% 43.12% 100.00%
DY 0.31 0.36 1.09 1.52 0.00 0.00 0.00 -
  YoY % -13.89% -66.97% -28.29% 0.00% 0.00% 0.00% -
  Horiz. % 20.39% 23.68% 71.71% 100.00% - - -
P/NAPS 2.82 2.49 1.00 0.80 0.49 0.61 0.42 37.33%
  YoY % 13.25% 149.00% 25.00% 63.27% -19.67% 45.24% -
  Horiz. % 671.43% 592.86% 238.10% 190.48% 116.67% 145.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers