Highlights

[CMSB] YoY Quarter Result on 2012-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -52.99%    YoY -     -41.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 411,844 413,067 335,400 288,284 240,759 232,460 223,198 10.74%
  YoY % -0.30% 23.16% 16.34% 19.74% 3.57% 4.15% -
  Horiz. % 184.52% 185.07% 150.27% 129.16% 107.87% 104.15% 100.00%
PBT 104,564 104,179 62,526 44,523 52,710 30,638 35,521 19.71%
  YoY % 0.37% 66.62% 40.44% -15.53% 72.04% -13.75% -
  Horiz. % 294.37% 293.29% 176.03% 125.34% 148.39% 86.25% 100.00%
Tax -27,145 -18,483 -13,404 -14,976 -4,676 1,086 -11,420 15.52%
  YoY % -46.86% -37.89% 10.50% -220.27% -530.57% 109.51% -
  Horiz. % 237.70% 161.85% 117.37% 131.14% 40.95% -9.51% 100.00%
NP 77,419 85,696 49,122 29,547 48,034 31,724 24,101 21.46%
  YoY % -9.66% 74.46% 66.25% -38.49% 51.41% 31.63% -
  Horiz. % 321.23% 355.57% 203.82% 122.60% 199.30% 131.63% 100.00%
NP to SH 65,480 72,379 40,992 22,142 38,140 26,740 18,729 23.18%
  YoY % -9.53% 76.57% 85.13% -41.95% 42.63% 42.77% -
  Horiz. % 349.62% 386.45% 218.87% 118.22% 203.64% 142.77% 100.00%
Tax Rate 25.96 % 17.74 % 21.44 % 33.64 % 8.87 % -3.54 % 32.15 % -3.50%
  YoY % 46.34% -17.26% -36.27% 279.26% 350.56% -111.01% -
  Horiz. % 80.75% 55.18% 66.69% 104.63% 27.59% -11.01% 100.00%
Total Cost 334,425 327,371 286,278 258,737 192,725 200,736 199,097 9.02%
  YoY % 2.15% 14.35% 10.64% 34.25% -3.99% 0.82% -
  Horiz. % 167.97% 164.43% 143.79% 129.96% 96.80% 100.82% 100.00%
Net Worth 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 7.21%
  YoY % 7.67% 12.18% 11.41% 2.83% 6.04% 3.51% -
  Horiz. % 151.88% 141.06% 125.75% 112.87% 109.76% 103.51% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 1,266,185 7.21%
  YoY % 7.67% 12.18% 11.41% 2.83% 6.04% 3.51% -
  Horiz. % 151.88% 141.06% 125.75% 112.87% 109.76% 103.51% 100.00%
NOSH 1,074,375 1,038,436 338,776 320,434 329,335 329,310 329,735 21.75%
  YoY % 3.46% 206.53% 5.72% -2.70% 0.01% -0.13% -
  Horiz. % 325.83% 314.93% 102.74% 97.18% 99.88% 99.87% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.80 % 20.75 % 14.65 % 10.25 % 19.95 % 13.65 % 10.80 % 9.67%
  YoY % -9.40% 41.64% 42.93% -48.62% 46.15% 26.39% -
  Horiz. % 174.07% 192.13% 135.65% 94.91% 184.72% 126.39% 100.00%
ROE 3.40 % 4.05 % 2.57 % 1.55 % 2.74 % 2.04 % 1.48 % 14.86%
  YoY % -16.05% 57.59% 65.81% -43.43% 34.31% 37.84% -
  Horiz. % 229.73% 273.65% 173.65% 104.73% 185.14% 137.84% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.33 39.78 99.00 89.97 73.10 70.59 67.69 -9.04%
  YoY % -3.65% -59.82% 10.04% 23.08% 3.56% 4.28% -
  Horiz. % 56.63% 58.77% 146.25% 132.91% 107.99% 104.28% 100.00%
EPS 6.09 6.97 12.10 6.91 11.58 8.12 5.68 1.17%
  YoY % -12.63% -42.40% 75.11% -40.33% 42.61% 42.96% -
  Horiz. % 107.22% 122.71% 213.03% 121.65% 203.87% 142.96% 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 1.7900 1.7200 4.7000 4.4600 4.2200 3.9800 3.8400 -11.94%
  YoY % 4.07% -63.40% 5.38% 5.69% 6.03% 3.65% -
  Horiz. % 46.61% 44.79% 122.40% 116.15% 109.90% 103.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.33 38.45 31.22 26.83 22.41 21.64 20.77 10.75%
  YoY % -0.31% 23.16% 16.36% 19.72% 3.56% 4.19% -
  Horiz. % 184.55% 185.12% 150.31% 129.18% 107.90% 104.19% 100.00%
EPS 6.09 6.74 3.82 2.06 3.55 2.49 1.74 23.21%
  YoY % -9.64% 76.44% 85.44% -41.97% 42.57% 43.10% -
  Horiz. % 350.00% 387.36% 219.54% 118.39% 204.02% 143.10% 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 1.7900 1.6625 1.4820 1.3302 1.2936 1.2199 1.1785 7.21%
  YoY % 7.67% 12.18% 11.41% 2.83% 6.04% 3.51% -
  Horiz. % 151.89% 141.07% 125.75% 112.87% 109.77% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.1500 4.3500 5.0800 3.3000 1.9500 2.6800 1.4800 -
P/RPS 13.43 10.94 5.13 3.67 2.67 3.80 2.19 35.27%
  YoY % 22.76% 113.26% 39.78% 37.45% -29.74% 73.52% -
  Horiz. % 613.24% 499.54% 234.25% 167.58% 121.92% 173.52% 100.00%
P/EPS 84.50 62.41 41.98 47.76 16.84 33.00 26.06 21.65%
  YoY % 35.39% 48.67% -12.10% 183.61% -48.97% 26.63% -
  Horiz. % 324.25% 239.49% 161.09% 183.27% 64.62% 126.63% 100.00%
EY 1.18 1.60 2.38 2.09 5.94 3.03 3.84 -17.85%
  YoY % -26.25% -32.77% 13.88% -64.81% 96.04% -21.09% -
  Horiz. % 30.73% 41.67% 61.98% 54.43% 154.69% 78.91% 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 2.88 2.53 1.08 0.74 0.46 0.67 0.39 39.53%
  YoY % 13.83% 134.26% 45.95% 60.87% -31.34% 71.79% -
  Horiz. % 738.46% 648.72% 276.92% 189.74% 117.95% 171.79% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 25/11/09 -
Price 5.1700 4.4500 5.9000 3.1000 2.0800 2.6300 1.5400 -
P/RPS 13.49 11.19 5.96 3.45 2.85 3.73 2.28 34.47%
  YoY % 20.55% 87.75% 72.75% 21.05% -23.59% 63.60% -
  Horiz. % 591.67% 490.79% 261.40% 151.32% 125.00% 163.60% 100.00%
P/EPS 84.83 63.85 48.76 44.86 17.96 32.39 27.11 20.93%
  YoY % 32.86% 30.95% 8.69% 149.78% -44.55% 19.48% -
  Horiz. % 312.91% 235.52% 179.86% 165.47% 66.25% 119.48% 100.00%
EY 1.18 1.57 2.05 2.23 5.57 3.09 3.69 -17.30%
  YoY % -24.84% -23.41% -8.07% -59.96% 80.26% -16.26% -
  Horiz. % 31.98% 42.55% 55.56% 60.43% 150.95% 83.74% 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 2.89 2.59 1.26 0.70 0.49 0.66 0.40 39.02%
  YoY % 11.58% 105.56% 80.00% 42.86% -25.76% 65.00% -
  Horiz. % 722.50% 647.50% 315.00% 175.00% 122.50% 165.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers