Highlights

[CMSB] YoY Quarter Result on 2009-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -32.60%    YoY -     -65.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 392,738 287,520 284,045 262,462 248,301 219,149 1,677,876 -21.48%
  YoY % 36.60% 1.22% 8.22% 5.70% 13.30% -86.94% -
  Horiz. % 23.41% 17.14% 16.93% 15.64% 14.80% 13.06% 100.00%
PBT 62,373 38,457 50,185 33,218 29,615 49,218 114,681 -9.64%
  YoY % 62.19% -23.37% 51.08% 12.17% -39.83% -57.08% -
  Horiz. % 54.39% 33.53% 43.76% 28.97% 25.82% 42.92% 100.00%
Tax -16,956 -9,526 -17,897 -10,631 15,721 -13,874 -66,887 -20.43%
  YoY % -78.00% 46.77% -68.35% -167.62% 213.31% 79.26% -
  Horiz. % 25.35% 14.24% 26.76% 15.89% -23.50% 20.74% 100.00%
NP 45,417 28,931 32,288 22,587 45,336 35,344 47,794 -0.85%
  YoY % 56.98% -10.40% 42.95% -50.18% 28.27% -26.05% -
  Horiz. % 95.03% 60.53% 67.56% 47.26% 94.86% 73.95% 100.00%
NP to SH 35,152 23,354 19,604 12,623 37,103 21,977 13,660 17.05%
  YoY % 50.52% 19.13% 55.30% -65.98% 68.83% 60.89% -
  Horiz. % 257.34% 170.97% 143.51% 92.41% 271.62% 160.89% 100.00%
Tax Rate 27.18 % 24.77 % 35.66 % 32.00 % -53.08 % 28.19 % 58.32 % -11.94%
  YoY % 9.73% -30.54% 11.44% 160.29% -288.29% -51.66% -
  Horiz. % 46.60% 42.47% 61.15% 54.87% -91.02% 48.34% 100.00%
Total Cost 347,321 258,589 251,757 239,875 202,965 183,805 1,630,082 -22.70%
  YoY % 34.31% 2.71% 4.95% 18.19% 10.42% -88.72% -
  Horiz. % 21.31% 15.86% 15.44% 14.72% 12.45% 11.28% 100.00%
Net Worth 1,303,461 1,413,894 1,310,634 987,341 1,248,810 988,629 658,644 12.04%
  YoY % -7.81% 7.88% 32.74% -20.94% 26.32% 50.10% -
  Horiz. % 197.90% 214.67% 198.99% 149.91% 189.60% 150.10% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 39,103 49,436 32,930 16,455 16,475 16,477 16,466 15.49%
  YoY % -20.90% 50.12% 100.12% -0.12% -0.01% 0.07% -
  Horiz. % 237.48% 300.23% 199.99% 99.94% 100.05% 100.07% 100.00%
Div Payout % 111.24 % 211.68 % 167.98 % 130.36 % 44.40 % 74.97 % 120.54 % -1.33%
  YoY % -47.45% 26.02% 28.86% 193.60% -40.78% -37.80% -
  Horiz. % 92.28% 175.61% 139.36% 108.15% 36.83% 62.20% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,303,461 1,413,894 1,310,634 987,341 1,248,810 988,629 658,644 12.04%
  YoY % -7.81% 7.88% 32.74% -20.94% 26.32% 50.10% -
  Horiz. % 197.90% 214.67% 198.99% 149.91% 189.60% 150.10% 100.00%
NOSH 325,865 329,579 329,305 329,113 329,501 329,543 329,322 -0.18%
  YoY % -1.13% 0.08% 0.06% -0.12% -0.01% 0.07% -
  Horiz. % 98.95% 100.08% 99.99% 99.94% 100.05% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.56 % 10.06 % 11.37 % 8.61 % 18.26 % 16.13 % 2.85 % 26.26%
  YoY % 14.91% -11.52% 32.06% -52.85% 13.21% 465.96% -
  Horiz. % 405.61% 352.98% 398.95% 302.11% 640.70% 565.96% 100.00%
ROE 2.70 % 1.65 % 1.50 % 1.28 % 2.97 % 2.22 % 2.07 % 4.52%
  YoY % 63.64% 10.00% 17.19% -56.90% 33.78% 7.25% -
  Horiz. % 130.43% 79.71% 72.46% 61.84% 143.48% 107.25% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.52 87.24 86.26 79.75 75.36 66.50 509.49 -21.34%
  YoY % 38.15% 1.14% 8.16% 5.83% 13.32% -86.95% -
  Horiz. % 23.66% 17.12% 16.93% 15.65% 14.79% 13.05% 100.00%
EPS 10.79 7.09 5.95 3.83 11.26 6.67 4.15 17.25%
  YoY % 52.19% 19.16% 55.35% -65.99% 68.82% 60.72% -
  Horiz. % 260.00% 170.84% 143.37% 92.29% 271.33% 160.72% 100.00%
DPS 12.00 15.00 10.00 5.00 5.00 5.00 5.00 15.69%
  YoY % -20.00% 50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 240.00% 300.00% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.0000 4.2900 3.9800 3.0000 3.7900 3.0000 2.0000 12.23%
  YoY % -6.76% 7.79% 32.67% -20.84% 26.33% 50.00% -
  Horiz. % 200.00% 214.50% 199.00% 150.00% 189.50% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.55 26.76 26.44 24.43 23.11 20.40 156.17 -21.48%
  YoY % 36.58% 1.21% 8.23% 5.71% 13.28% -86.94% -
  Horiz. % 23.40% 17.14% 16.93% 15.64% 14.80% 13.06% 100.00%
EPS 3.27 2.17 1.82 1.17 3.45 2.05 1.27 17.06%
  YoY % 50.69% 19.23% 55.56% -66.09% 68.29% 61.42% -
  Horiz. % 257.48% 170.87% 143.31% 92.13% 271.65% 161.42% 100.00%
DPS 3.64 4.60 3.07 1.53 1.53 1.53 1.53 15.53%
  YoY % -20.87% 49.84% 100.65% 0.00% 0.00% 0.00% -
  Horiz. % 237.91% 300.65% 200.65% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2132 1.3160 1.2199 0.9190 1.1624 0.9202 0.6130 12.04%
  YoY % -7.81% 7.88% 32.74% -20.94% 26.32% 50.11% -
  Horiz. % 197.91% 214.68% 199.00% 149.92% 189.62% 150.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.3300 2.0900 2.6600 1.4800 1.1400 2.2900 1.4600 -
P/RPS 2.76 2.40 3.08 1.86 1.51 3.44 0.29 45.52%
  YoY % 15.00% -22.08% 65.59% 23.18% -56.10% 1,086.21% -
  Horiz. % 951.72% 827.59% 1,062.07% 641.38% 520.69% 1,186.21% 100.00%
P/EPS 30.87 29.49 44.68 38.59 10.12 34.34 35.20 -2.16%
  YoY % 4.68% -34.00% 15.78% 281.32% -70.53% -2.44% -
  Horiz. % 87.70% 83.78% 126.93% 109.63% 28.75% 97.56% 100.00%
EY 3.24 3.39 2.24 2.59 9.88 2.91 2.84 2.22%
  YoY % -4.42% 51.34% -13.51% -73.79% 239.52% 2.46% -
  Horiz. % 114.08% 119.37% 78.87% 91.20% 347.89% 102.46% 100.00%
DY 3.60 7.18 3.76 3.38 4.39 2.18 3.42 0.86%
  YoY % -49.86% 90.96% 11.24% -23.01% 101.38% -36.26% -
  Horiz. % 105.26% 209.94% 109.94% 98.83% 128.36% 63.74% 100.00%
P/NAPS 0.83 0.49 0.67 0.49 0.30 0.76 0.73 2.16%
  YoY % 69.39% -26.87% 36.73% 63.33% -60.53% 4.11% -
  Horiz. % 113.70% 67.12% 91.78% 67.12% 41.10% 104.11% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 3.0100 2.5100 2.6200 1.8900 1.1500 2.0000 1.8600 -
P/RPS 2.50 2.88 3.04 2.37 1.53 3.01 0.37 37.46%
  YoY % -13.19% -5.26% 28.27% 54.90% -49.17% 713.51% -
  Horiz. % 675.68% 778.38% 821.62% 640.54% 413.51% 813.51% 100.00%
P/EPS 27.90 35.42 44.01 49.28 10.21 29.99 44.84 -7.60%
  YoY % -21.23% -19.52% -10.69% 382.66% -65.96% -33.12% -
  Horiz. % 62.22% 78.99% 98.15% 109.90% 22.77% 66.88% 100.00%
EY 3.58 2.82 2.27 2.03 9.79 3.33 2.23 8.20%
  YoY % 26.95% 24.23% 11.82% -79.26% 193.99% 49.33% -
  Horiz. % 160.54% 126.46% 101.79% 91.03% 439.01% 149.33% 100.00%
DY 3.99 5.98 3.82 2.65 4.35 2.50 2.69 6.79%
  YoY % -33.28% 56.54% 44.15% -39.08% 74.00% -7.06% -
  Horiz. % 148.33% 222.30% 142.01% 98.51% 161.71% 92.94% 100.00%
P/NAPS 0.75 0.59 0.66 0.63 0.30 0.67 0.93 -3.52%
  YoY % 27.12% -10.61% 4.76% 110.00% -55.22% -27.96% -
  Horiz. % 80.65% 63.44% 70.97% 67.74% 32.26% 72.04% 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