Highlights

[CMSB] YoY Quarter Result on 2010-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     265.95%    YoY -     42.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 335,400 288,284 240,759 232,460 223,198 241,583 252,932 4.81%
  YoY % 16.34% 19.74% 3.57% 4.15% -7.61% -4.49% -
  Horiz. % 132.60% 113.98% 95.19% 91.91% 88.24% 95.51% 100.00%
PBT 62,526 44,523 52,710 30,638 35,521 62,742 49,218 4.07%
  YoY % 40.44% -15.53% 72.04% -13.75% -43.39% 27.48% -
  Horiz. % 127.04% 90.46% 107.09% 62.25% 72.17% 127.48% 100.00%
Tax -13,404 -14,976 -4,676 1,086 -11,420 -10,405 -8,319 8.27%
  YoY % 10.50% -220.27% -530.57% 109.51% -9.75% -25.08% -
  Horiz. % 161.13% 180.02% 56.21% -13.05% 137.28% 125.08% 100.00%
NP 49,122 29,547 48,034 31,724 24,101 52,337 40,899 3.10%
  YoY % 66.25% -38.49% 51.41% 31.63% -53.95% 27.97% -
  Horiz. % 120.11% 72.24% 117.45% 77.57% 58.93% 127.97% 100.00%
NP to SH 40,992 22,142 38,140 26,740 18,729 29,847 26,311 7.66%
  YoY % 85.13% -41.95% 42.63% 42.77% -37.25% 13.44% -
  Horiz. % 155.80% 84.15% 144.96% 101.63% 71.18% 113.44% 100.00%
Tax Rate 21.44 % 33.64 % 8.87 % -3.54 % 32.15 % 16.58 % 16.90 % 4.04%
  YoY % -36.27% 279.26% 350.56% -111.01% 93.91% -1.89% -
  Horiz. % 126.86% 199.05% 52.49% -20.95% 190.24% 98.11% 100.00%
Total Cost 286,278 258,737 192,725 200,736 199,097 189,246 212,033 5.13%
  YoY % 10.64% 34.25% -3.99% 0.82% 5.21% -10.75% -
  Horiz. % 135.02% 122.03% 90.89% 94.67% 93.90% 89.25% 100.00%
Net Worth 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 1,215,113 4.60%
  YoY % 11.41% 2.83% 6.04% 3.51% 4.73% -0.50% -
  Horiz. % 131.04% 117.61% 114.38% 107.86% 104.20% 99.50% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 1,215,113 4.60%
  YoY % 11.41% 2.83% 6.04% 3.51% 4.73% -0.50% -
  Horiz. % 131.04% 117.61% 114.38% 107.86% 104.20% 99.50% 100.00%
NOSH 338,776 320,434 329,335 329,310 329,735 329,437 329,299 0.47%
  YoY % 5.72% -2.70% 0.01% -0.13% 0.09% 0.04% -
  Horiz. % 102.88% 97.31% 100.01% 100.00% 100.13% 100.04% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.65 % 10.25 % 19.95 % 13.65 % 10.80 % 21.66 % 16.17 % -1.63%
  YoY % 42.93% -48.62% 46.15% 26.39% -50.14% 33.95% -
  Horiz. % 90.60% 63.39% 123.38% 84.42% 66.79% 133.95% 100.00%
ROE 2.57 % 1.55 % 2.74 % 2.04 % 1.48 % 2.47 % 2.17 % 2.86%
  YoY % 65.81% -43.43% 34.31% 37.84% -40.08% 13.82% -
  Horiz. % 118.43% 71.43% 126.27% 94.01% 68.20% 113.82% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 99.00 89.97 73.10 70.59 67.69 73.33 76.81 4.32%
  YoY % 10.04% 23.08% 3.56% 4.28% -7.69% -4.53% -
  Horiz. % 128.89% 117.13% 95.17% 91.90% 88.13% 95.47% 100.00%
EPS 12.10 6.91 11.58 8.12 5.68 9.06 7.99 7.15%
  YoY % 75.11% -40.33% 42.61% 42.96% -37.31% 13.39% -
  Horiz. % 151.44% 86.48% 144.93% 101.63% 71.09% 113.39% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 4.7000 4.4600 4.2200 3.9800 3.8400 3.6700 3.6900 4.11%
  YoY % 5.38% 5.69% 6.03% 3.65% 4.63% -0.54% -
  Horiz. % 127.37% 120.87% 114.36% 107.86% 104.07% 99.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.22 26.83 22.41 21.64 20.77 22.49 23.54 4.81%
  YoY % 16.36% 19.72% 3.56% 4.19% -7.65% -4.46% -
  Horiz. % 132.63% 113.98% 95.20% 91.93% 88.23% 95.54% 100.00%
EPS 3.82 2.06 3.55 2.49 1.74 2.78 2.45 7.68%
  YoY % 85.44% -41.97% 42.57% 43.10% -37.41% 13.47% -
  Horiz. % 155.92% 84.08% 144.90% 101.63% 71.02% 113.47% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.4820 1.3302 1.2936 1.2199 1.1785 1.1253 1.1310 4.60%
  YoY % 11.41% 2.83% 6.04% 3.51% 4.73% -0.50% -
  Horiz. % 131.03% 117.61% 114.38% 107.86% 104.20% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.0800 3.3000 1.9500 2.6800 1.4800 1.6000 2.3700 -
P/RPS 5.13 3.67 2.67 3.80 2.19 2.18 3.09 8.81%
  YoY % 39.78% 37.45% -29.74% 73.52% 0.46% -29.45% -
  Horiz. % 166.02% 118.77% 86.41% 122.98% 70.87% 70.55% 100.00%
P/EPS 41.98 47.76 16.84 33.00 26.06 17.66 29.66 5.96%
  YoY % -12.10% 183.61% -48.97% 26.63% 47.57% -40.46% -
  Horiz. % 141.54% 161.02% 56.78% 111.26% 87.86% 59.54% 100.00%
EY 2.38 2.09 5.94 3.03 3.84 5.66 3.37 -5.63%
  YoY % 13.88% -64.81% 96.04% -21.09% -32.16% 67.95% -
  Horiz. % 70.62% 62.02% 176.26% 89.91% 113.95% 167.95% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.08 0.74 0.46 0.67 0.39 0.44 0.64 9.10%
  YoY % 45.95% 60.87% -31.34% 71.79% -11.36% -31.25% -
  Horiz. % 168.75% 115.62% 71.88% 104.69% 60.94% 68.75% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 27/11/07 -
Price 5.9000 3.1000 2.0800 2.6300 1.5400 1.1500 2.3400 -
P/RPS 5.96 3.45 2.85 3.73 2.28 1.57 3.05 11.80%
  YoY % 72.75% 21.05% -23.59% 63.60% 45.22% -48.52% -
  Horiz. % 195.41% 113.11% 93.44% 122.30% 74.75% 51.48% 100.00%
P/EPS 48.76 44.86 17.96 32.39 27.11 12.69 29.29 8.86%
  YoY % 8.69% 149.78% -44.55% 19.48% 113.63% -56.67% -
  Horiz. % 166.47% 153.16% 61.32% 110.58% 92.56% 43.33% 100.00%
EY 2.05 2.23 5.57 3.09 3.69 7.88 3.41 -8.12%
  YoY % -8.07% -59.96% 80.26% -16.26% -53.17% 131.09% -
  Horiz. % 60.12% 65.40% 163.34% 90.62% 108.21% 231.09% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.26 0.70 0.49 0.66 0.40 0.31 0.63 12.23%
  YoY % 80.00% 42.86% -25.76% 65.00% 29.03% -50.79% -
  Horiz. % 200.00% 111.11% 77.78% 104.76% 63.49% 49.21% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers