Highlights

[CMSB] YoY Quarter Result on 2011-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     37.38%    YoY -     42.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 413,067 335,400 288,284 240,759 232,460 223,198 241,583 9.35%
  YoY % 23.16% 16.34% 19.74% 3.57% 4.15% -7.61% -
  Horiz. % 170.98% 138.83% 119.33% 99.66% 96.22% 92.39% 100.00%
PBT 104,179 62,526 44,523 52,710 30,638 35,521 62,742 8.81%
  YoY % 66.62% 40.44% -15.53% 72.04% -13.75% -43.39% -
  Horiz. % 166.04% 99.66% 70.96% 84.01% 48.83% 56.61% 100.00%
Tax -18,483 -13,404 -14,976 -4,676 1,086 -11,420 -10,405 10.04%
  YoY % -37.89% 10.50% -220.27% -530.57% 109.51% -9.75% -
  Horiz. % 177.64% 128.82% 143.93% 44.94% -10.44% 109.75% 100.00%
NP 85,696 49,122 29,547 48,034 31,724 24,101 52,337 8.56%
  YoY % 74.46% 66.25% -38.49% 51.41% 31.63% -53.95% -
  Horiz. % 163.74% 93.86% 56.46% 91.78% 60.61% 46.05% 100.00%
NP to SH 72,379 40,992 22,142 38,140 26,740 18,729 29,847 15.90%
  YoY % 76.57% 85.13% -41.95% 42.63% 42.77% -37.25% -
  Horiz. % 242.50% 137.34% 74.19% 127.79% 89.59% 62.75% 100.00%
Tax Rate 17.74 % 21.44 % 33.64 % 8.87 % -3.54 % 32.15 % 16.58 % 1.13%
  YoY % -17.26% -36.27% 279.26% 350.56% -111.01% 93.91% -
  Horiz. % 107.00% 129.31% 202.90% 53.50% -21.35% 193.91% 100.00%
Total Cost 327,371 286,278 258,737 192,725 200,736 199,097 189,246 9.56%
  YoY % 14.35% 10.64% 34.25% -3.99% 0.82% 5.21% -
  Horiz. % 172.99% 151.27% 136.72% 101.84% 106.07% 105.21% 100.00%
Net Worth 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 6.72%
  YoY % 12.18% 11.41% 2.83% 6.04% 3.51% 4.73% -
  Horiz. % 147.73% 131.70% 118.20% 114.95% 108.41% 104.73% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 1,209,034 6.72%
  YoY % 12.18% 11.41% 2.83% 6.04% 3.51% 4.73% -
  Horiz. % 147.73% 131.70% 118.20% 114.95% 108.41% 104.73% 100.00%
NOSH 1,038,436 338,776 320,434 329,335 329,310 329,735 329,437 21.08%
  YoY % 206.53% 5.72% -2.70% 0.01% -0.13% 0.09% -
  Horiz. % 315.22% 102.84% 97.27% 99.97% 99.96% 100.09% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.75 % 14.65 % 10.25 % 19.95 % 13.65 % 10.80 % 21.66 % -0.71%
  YoY % 41.64% 42.93% -48.62% 46.15% 26.39% -50.14% -
  Horiz. % 95.80% 67.64% 47.32% 92.11% 63.02% 49.86% 100.00%
ROE 4.05 % 2.57 % 1.55 % 2.74 % 2.04 % 1.48 % 2.47 % 8.59%
  YoY % 57.59% 65.81% -43.43% 34.31% 37.84% -40.08% -
  Horiz. % 163.97% 104.05% 62.75% 110.93% 82.59% 59.92% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.78 99.00 89.97 73.10 70.59 67.69 73.33 -9.69%
  YoY % -59.82% 10.04% 23.08% 3.56% 4.28% -7.69% -
  Horiz. % 54.25% 135.01% 122.69% 99.69% 96.26% 92.31% 100.00%
EPS 6.97 12.10 6.91 11.58 8.12 5.68 9.06 -4.27%
  YoY % -42.40% 75.11% -40.33% 42.61% 42.96% -37.31% -
  Horiz. % 76.93% 133.55% 76.27% 127.81% 89.62% 62.69% 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 1.7200 4.7000 4.4600 4.2200 3.9800 3.8400 3.6700 -11.86%
  YoY % -63.40% 5.38% 5.69% 6.03% 3.65% 4.63% -
  Horiz. % 46.87% 128.07% 121.53% 114.99% 108.45% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.45 31.22 26.83 22.41 21.64 20.77 22.49 9.35%
  YoY % 23.16% 16.36% 19.72% 3.56% 4.19% -7.65% -
  Horiz. % 170.96% 138.82% 119.30% 99.64% 96.22% 92.35% 100.00%
EPS 6.74 3.82 2.06 3.55 2.49 1.74 2.78 15.90%
  YoY % 76.44% 85.44% -41.97% 42.57% 43.10% -37.41% -
  Horiz. % 242.45% 137.41% 74.10% 127.70% 89.57% 62.59% 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 1.6625 1.4820 1.3302 1.2936 1.2199 1.1785 1.1253 6.72%
  YoY % 12.18% 11.41% 2.83% 6.04% 3.51% 4.73% -
  Horiz. % 147.74% 131.70% 118.21% 114.96% 108.41% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.3500 5.0800 3.3000 1.9500 2.6800 1.4800 1.6000 -
P/RPS 10.94 5.13 3.67 2.67 3.80 2.19 2.18 30.83%
  YoY % 113.26% 39.78% 37.45% -29.74% 73.52% 0.46% -
  Horiz. % 501.83% 235.32% 168.35% 122.48% 174.31% 100.46% 100.00%
P/EPS 62.41 41.98 47.76 16.84 33.00 26.06 17.66 23.41%
  YoY % 48.67% -12.10% 183.61% -48.97% 26.63% 47.57% -
  Horiz. % 353.40% 237.71% 270.44% 95.36% 186.86% 147.57% 100.00%
EY 1.60 2.38 2.09 5.94 3.03 3.84 5.66 -18.98%
  YoY % -32.77% 13.88% -64.81% 96.04% -21.09% -32.16% -
  Horiz. % 28.27% 42.05% 36.93% 104.95% 53.53% 67.84% 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 2.53 1.08 0.74 0.46 0.67 0.39 0.44 33.83%
  YoY % 134.26% 45.95% 60.87% -31.34% 71.79% -11.36% -
  Horiz. % 575.00% 245.45% 168.18% 104.55% 152.27% 88.64% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 28/11/08 -
Price 4.4500 5.9000 3.1000 2.0800 2.6300 1.5400 1.1500 -
P/RPS 11.19 5.96 3.45 2.85 3.73 2.28 1.57 38.70%
  YoY % 87.75% 72.75% 21.05% -23.59% 63.60% 45.22% -
  Horiz. % 712.74% 379.62% 219.75% 181.53% 237.58% 145.22% 100.00%
P/EPS 63.85 48.76 44.86 17.96 32.39 27.11 12.69 30.89%
  YoY % 30.95% 8.69% 149.78% -44.55% 19.48% 113.63% -
  Horiz. % 503.15% 384.24% 353.51% 141.53% 255.24% 213.63% 100.00%
EY 1.57 2.05 2.23 5.57 3.09 3.69 7.88 -23.57%
  YoY % -23.41% -8.07% -59.96% 80.26% -16.26% -53.17% -
  Horiz. % 19.92% 26.02% 28.30% 70.69% 39.21% 46.83% 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 2.59 1.26 0.70 0.49 0.66 0.40 0.31 42.42%
  YoY % 105.56% 80.00% 42.86% -25.76% 65.00% 29.03% -
  Horiz. % 835.48% 406.45% 225.81% 158.06% 212.90% 129.03% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers