Highlights

[CMSB] YoY Quarter Result on 2013-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     39.29%    YoY -     -15.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 398,817 376,855 383,362 338,332 292,201 257,963 249,338 8.14%
  YoY % 5.83% -1.70% 13.31% 15.79% 13.27% 3.46% -
  Horiz. % 159.95% 151.14% 153.75% 135.69% 117.19% 103.46% 100.00%
PBT 42,763 66,707 98,648 68,813 70,113 44,321 16,624 17.04%
  YoY % -35.89% -32.38% 43.36% -1.85% 58.19% 166.61% -
  Horiz. % 257.24% 401.27% 593.41% 413.94% 421.76% 266.61% 100.00%
Tax -22,364 -16,575 -22,376 -19,487 -14,851 -11,429 -5,676 25.65%
  YoY % -34.93% 25.93% -14.83% -31.22% -29.94% -101.36% -
  Horiz. % 394.01% 292.02% 394.22% 343.32% 261.65% 201.36% 100.00%
NP 20,399 50,132 76,272 49,326 55,262 32,892 10,948 10.92%
  YoY % -59.31% -34.27% 54.63% -10.74% 68.01% 200.44% -
  Horiz. % 186.33% 457.91% 696.68% 450.55% 504.77% 300.44% 100.00%
NP to SH 7,900 40,661 66,117 40,014 47,096 27,763 7,307 1.31%
  YoY % -80.57% -38.50% 65.23% -15.04% 69.64% 279.95% -
  Horiz. % 108.12% 556.47% 904.84% 547.61% 644.53% 379.95% 100.00%
Tax Rate 52.30 % 24.85 % 22.68 % 28.32 % 21.18 % 25.79 % 34.14 % 7.36%
  YoY % 110.46% 9.57% -19.92% 33.71% -17.88% -24.46% -
  Horiz. % 153.19% 72.79% 66.43% 82.95% 62.04% 75.54% 100.00%
Total Cost 378,418 326,723 307,090 289,006 236,939 225,071 238,390 8.00%
  YoY % 15.82% 6.39% 6.26% 21.97% 5.27% -5.59% -
  Horiz. % 158.74% 137.05% 128.82% 121.23% 99.39% 94.41% 100.00%
Net Worth 2,030,570 1,869,413 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 7.94%
  YoY % 8.62% 7.54% 13.40% 12.89% 0.57% 5.17% -
  Horiz. % 158.19% 145.63% 135.42% 119.41% 105.78% 105.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 16,115 15,520 16,589 16,478 - - -
  YoY % 0.00% 3.84% -6.44% 0.67% 0.00% 0.00% -
  Horiz. % 0.00% 97.80% 94.18% 100.67% 100.00% - -
Div Payout % - % 39.63 % 23.47 % 41.46 % 34.99 % - % - % -
  YoY % 0.00% 68.85% -43.39% 18.49% 0.00% 0.00% -
  Horiz. % 0.00% 113.26% 67.08% 118.49% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,030,570 1,869,413 1,738,287 1,532,874 1,357,841 1,350,085 1,283,662 7.94%
  YoY % 8.62% 7.54% 13.40% 12.89% 0.57% 5.17% -
  Horiz. % 158.19% 145.63% 135.42% 119.41% 105.78% 105.17% 100.00%
NOSH 1,074,375 1,074,375 1,034,694 331,791 329,573 329,289 329,144 21.77%
  YoY % 0.00% 3.84% 211.85% 0.67% 0.09% 0.04% -
  Horiz. % 326.41% 326.41% 314.36% 100.80% 100.13% 100.04% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.11 % 13.30 % 19.90 % 14.58 % 18.91 % 12.75 % 4.39 % 2.56%
  YoY % -61.58% -33.17% 36.49% -22.90% 48.31% 190.43% -
  Horiz. % 116.40% 302.96% 453.30% 332.12% 430.75% 290.43% 100.00%
ROE 0.39 % 2.18 % 3.80 % 2.61 % 3.47 % 2.06 % 0.57 % -6.12%
  YoY % -82.11% -42.63% 45.59% -24.78% 68.45% 261.40% -
  Horiz. % 68.42% 382.46% 666.67% 457.89% 608.77% 361.40% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.12 35.08 37.05 101.97 88.66 78.34 75.75 -11.20%
  YoY % 5.82% -5.32% -63.67% 15.01% 13.17% 3.42% -
  Horiz. % 49.00% 46.31% 48.91% 134.61% 117.04% 103.42% 100.00%
EPS 0.74 3.80 6.39 12.06 14.29 8.43 2.22 -16.72%
  YoY % -80.53% -40.53% -47.01% -15.61% 69.51% 279.73% -
  Horiz. % 33.33% 171.17% 287.84% 543.24% 643.69% 379.73% 100.00%
DPS 0.00 1.50 1.50 5.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% -70.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.00% 30.00% 100.00% 100.00% - -
NAPS 1.8900 1.7400 1.6800 4.6200 4.1200 4.1000 3.9000 -11.36%
  YoY % 8.62% 3.57% -63.64% 12.14% 0.49% 5.13% -
  Horiz. % 48.46% 44.62% 43.08% 118.46% 105.64% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.12 35.08 35.68 31.49 27.20 24.01 23.21 8.13%
  YoY % 5.82% -1.68% 13.31% 15.77% 13.29% 3.45% -
  Horiz. % 159.93% 151.14% 153.73% 135.67% 117.19% 103.45% 100.00%
EPS 0.74 3.80 6.15 3.72 4.38 2.58 0.68 1.42%
  YoY % -80.53% -38.21% 65.32% -15.07% 69.77% 279.41% -
  Horiz. % 108.82% 558.82% 904.41% 547.06% 644.12% 379.41% 100.00%
DPS 0.00 1.50 1.44 1.54 1.53 0.00 0.00 -
  YoY % 0.00% 4.17% -6.49% 0.65% 0.00% 0.00% -
  Horiz. % 0.00% 98.04% 94.12% 100.65% 100.00% - -
NAPS 1.8900 1.7400 1.6180 1.4268 1.2638 1.2566 1.1948 7.94%
  YoY % 8.62% 7.54% 13.40% 12.90% 0.57% 5.17% -
  Horiz. % 158.19% 145.63% 135.42% 119.42% 105.78% 105.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.5800 5.1500 3.7300 5.2900 2.3800 2.2000 2.3700 -
P/RPS 9.64 14.68 10.07 5.19 2.68 2.81 3.13 20.60%
  YoY % -34.33% 45.78% 94.03% 93.66% -4.63% -10.22% -
  Horiz. % 307.99% 469.01% 321.73% 165.81% 85.62% 89.78% 100.00%
P/EPS 486.87 136.08 58.37 43.86 16.66 26.09 106.76 28.75%
  YoY % 257.78% 133.13% 33.08% 163.27% -36.14% -75.56% -
  Horiz. % 456.04% 127.46% 54.67% 41.08% 15.61% 24.44% 100.00%
EY 0.21 0.73 1.71 2.28 6.00 3.83 0.94 -22.09%
  YoY % -71.23% -57.31% -25.00% -62.00% 56.66% 307.45% -
  Horiz. % 22.34% 77.66% 181.91% 242.55% 638.30% 407.45% 100.00%
DY 0.00 0.29 0.40 0.95 2.10 0.00 0.00 -
  YoY % 0.00% -27.50% -57.89% -54.76% 0.00% 0.00% -
  Horiz. % 0.00% 13.81% 19.05% 45.24% 100.00% - -
P/NAPS 1.89 2.96 2.22 1.15 0.58 0.54 0.61 20.72%
  YoY % -36.15% 33.33% 93.04% 98.28% 7.41% -11.48% -
  Horiz. % 309.84% 485.25% 363.93% 188.52% 95.08% 88.52% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 27/08/14 30/08/13 29/08/12 26/08/11 30/08/10 -
Price 3.8100 4.9100 4.1900 4.6000 3.2800 2.0200 2.3700 -
P/RPS 10.26 14.00 11.31 4.51 3.70 2.58 3.13 21.86%
  YoY % -26.71% 23.78% 150.78% 21.89% 43.41% -17.57% -
  Horiz. % 327.80% 447.28% 361.34% 144.09% 118.21% 82.43% 100.00%
P/EPS 518.15 129.74 65.57 38.14 22.95 23.96 106.76 30.09%
  YoY % 299.38% 97.86% 71.92% 66.19% -4.22% -77.56% -
  Horiz. % 485.34% 121.52% 61.42% 35.72% 21.50% 22.44% 100.00%
EY 0.19 0.77 1.53 2.62 4.36 4.17 0.94 -23.37%
  YoY % -75.32% -49.67% -41.60% -39.91% 4.56% 343.62% -
  Horiz. % 20.21% 81.91% 162.77% 278.72% 463.83% 443.62% 100.00%
DY 0.00 0.31 0.36 1.09 1.52 0.00 0.00 -
  YoY % 0.00% -13.89% -66.97% -28.29% 0.00% 0.00% -
  Horiz. % 0.00% 20.39% 23.68% 71.71% 100.00% - -
P/NAPS 2.02 2.82 2.49 1.00 0.80 0.49 0.61 22.07%
  YoY % -28.37% 13.25% 149.00% 25.00% 63.27% -19.67% -
  Horiz. % 331.15% 462.30% 408.20% 163.93% 131.15% 80.33% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers