Highlights

[CMSB] YoY Quarter Result on 2013-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     2.44%    YoY -     85.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 356,060 411,844 413,067 335,400 288,284 240,759 232,460 7.36%
  YoY % -13.54% -0.30% 23.16% 16.34% 19.74% 3.57% -
  Horiz. % 153.17% 177.17% 177.69% 144.28% 124.01% 103.57% 100.00%
PBT 94,744 104,564 104,179 62,526 44,523 52,710 30,638 20.68%
  YoY % -9.39% 0.37% 66.62% 40.44% -15.53% 72.04% -
  Horiz. % 309.24% 341.29% 340.03% 204.08% 145.32% 172.04% 100.00%
Tax -23,165 -27,145 -18,483 -13,404 -14,976 -4,676 1,086 -
  YoY % 14.66% -46.86% -37.89% 10.50% -220.27% -530.57% -
  Horiz. % -2,133.06% -2,499.54% -1,701.93% -1,234.25% -1,379.01% -430.57% 100.00%
NP 71,579 77,419 85,696 49,122 29,547 48,034 31,724 14.51%
  YoY % -7.54% -9.66% 74.46% 66.25% -38.49% 51.41% -
  Horiz. % 225.63% 244.04% 270.13% 154.84% 93.14% 151.41% 100.00%
NP to SH 58,715 65,480 72,379 40,992 22,142 38,140 26,740 13.99%
  YoY % -10.33% -9.53% 76.57% 85.13% -41.95% 42.63% -
  Horiz. % 219.58% 244.88% 270.68% 153.30% 82.80% 142.63% 100.00%
Tax Rate 24.45 % 25.96 % 17.74 % 21.44 % 33.64 % 8.87 % -3.54 % -
  YoY % -5.82% 46.34% -17.26% -36.27% 279.26% 350.56% -
  Horiz. % -690.68% -733.33% -501.13% -605.65% -950.28% -250.56% 100.00%
Total Cost 284,481 334,425 327,371 286,278 258,737 192,725 200,736 5.98%
  YoY % -14.93% 2.15% 14.35% 10.64% 34.25% -3.99% -
  Horiz. % 141.72% 166.60% 163.09% 142.61% 128.89% 96.01% 100.00%
Net Worth 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 8.12%
  YoY % 8.94% 7.67% 12.18% 11.41% 2.83% 6.04% -
  Horiz. % 159.85% 146.73% 136.28% 121.49% 109.04% 106.04% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 1,310,655 8.12%
  YoY % 8.94% 7.67% 12.18% 11.41% 2.83% 6.04% -
  Horiz. % 159.85% 146.73% 136.28% 121.49% 109.04% 106.04% 100.00%
NOSH 1,074,375 1,074,375 1,038,436 338,776 320,434 329,335 329,310 21.76%
  YoY % 0.00% 3.46% 206.53% 5.72% -2.70% 0.01% -
  Horiz. % 326.25% 326.25% 315.34% 102.87% 97.30% 100.01% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.10 % 18.80 % 20.75 % 14.65 % 10.25 % 19.95 % 13.65 % 6.66%
  YoY % 6.91% -9.40% 41.64% 42.93% -48.62% 46.15% -
  Horiz. % 147.25% 137.73% 152.01% 107.33% 75.09% 146.15% 100.00%
ROE 2.80 % 3.40 % 4.05 % 2.57 % 1.55 % 2.74 % 2.04 % 5.41%
  YoY % -17.65% -16.05% 57.59% 65.81% -43.43% 34.31% -
  Horiz. % 137.25% 166.67% 198.53% 125.98% 75.98% 134.31% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.14 38.33 39.78 99.00 89.97 73.10 70.59 -11.83%
  YoY % -13.54% -3.65% -59.82% 10.04% 23.08% 3.56% -
  Horiz. % 46.95% 54.30% 56.35% 140.25% 127.45% 103.56% 100.00%
EPS 5.47 6.09 6.97 12.10 6.91 11.58 8.12 -6.37%
  YoY % -10.18% -12.63% -42.40% 75.11% -40.33% 42.61% -
  Horiz. % 67.36% 75.00% 85.84% 149.01% 85.10% 142.61% 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 1.9500 1.7900 1.7200 4.7000 4.4600 4.2200 3.9800 -11.20%
  YoY % 8.94% 4.07% -63.40% 5.38% 5.69% 6.03% -
  Horiz. % 48.99% 44.97% 43.22% 118.09% 112.06% 106.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.14 38.33 38.45 31.22 26.83 22.41 21.64 7.35%
  YoY % -13.54% -0.31% 23.16% 16.36% 19.72% 3.56% -
  Horiz. % 153.14% 177.13% 177.68% 144.27% 123.98% 103.56% 100.00%
EPS 5.47 6.09 6.74 3.82 2.06 3.55 2.49 14.00%
  YoY % -10.18% -9.64% 76.44% 85.44% -41.97% 42.57% -
  Horiz. % 219.68% 244.58% 270.68% 153.41% 82.73% 142.57% 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 1.9500 1.7900 1.6625 1.4820 1.3302 1.2936 1.2199 8.12%
  YoY % 8.94% 7.67% 12.18% 11.41% 2.83% 6.04% -
  Horiz. % 159.85% 146.73% 136.28% 121.49% 109.04% 106.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.8000 5.1500 4.3500 5.0800 3.3000 1.9500 2.6800 -
P/RPS 11.47 13.43 10.94 5.13 3.67 2.67 3.80 20.20%
  YoY % -14.59% 22.76% 113.26% 39.78% 37.45% -29.74% -
  Horiz. % 301.84% 353.42% 287.89% 135.00% 96.58% 70.26% 100.00%
P/EPS 69.53 84.50 62.41 41.98 47.76 16.84 33.00 13.21%
  YoY % -17.72% 35.39% 48.67% -12.10% 183.61% -48.97% -
  Horiz. % 210.70% 256.06% 189.12% 127.21% 144.73% 51.03% 100.00%
EY 1.44 1.18 1.60 2.38 2.09 5.94 3.03 -11.65%
  YoY % 22.03% -26.25% -32.77% 13.88% -64.81% 96.04% -
  Horiz. % 47.52% 38.94% 52.81% 78.55% 68.98% 196.04% 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 1.95 2.88 2.53 1.08 0.74 0.46 0.67 19.47%
  YoY % -32.29% 13.83% 134.26% 45.95% 60.87% -31.34% -
  Horiz. % 291.04% 429.85% 377.61% 161.19% 110.45% 68.66% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 26/11/10 -
Price 3.5700 5.1700 4.4500 5.9000 3.1000 2.0800 2.6300 -
P/RPS 10.77 13.49 11.19 5.96 3.45 2.85 3.73 19.31%
  YoY % -20.16% 20.55% 87.75% 72.75% 21.05% -23.59% -
  Horiz. % 288.74% 361.66% 300.00% 159.79% 92.49% 76.41% 100.00%
P/EPS 65.32 84.83 63.85 48.76 44.86 17.96 32.39 12.39%
  YoY % -23.00% 32.86% 30.95% 8.69% 149.78% -44.55% -
  Horiz. % 201.67% 261.90% 197.13% 150.54% 138.50% 55.45% 100.00%
EY 1.53 1.18 1.57 2.05 2.23 5.57 3.09 -11.05%
  YoY % 29.66% -24.84% -23.41% -8.07% -59.96% 80.26% -
  Horiz. % 49.51% 38.19% 50.81% 66.34% 72.17% 180.26% 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 1.83 2.89 2.59 1.26 0.70 0.49 0.66 18.51%
  YoY % -36.68% 11.58% 105.56% 80.00% 42.86% -25.76% -
  Horiz. % 277.27% 437.88% 392.42% 190.91% 106.06% 74.24% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers