Highlights

[CMSB] YoY Quarter Result on 2012-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     58.76%    YoY -     50.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 508,337 504,230 432,750 392,738 287,520 284,045 262,462 11.64%
  YoY % 0.81% 16.52% 10.19% 36.60% 1.22% 8.22% -
  Horiz. % 193.68% 192.12% 164.88% 149.64% 109.55% 108.22% 100.00%
PBT 115,373 72,434 108,742 62,373 38,457 50,185 33,218 23.05%
  YoY % 59.28% -33.39% 74.34% 62.19% -23.37% 51.08% -
  Horiz. % 347.32% 218.06% 327.36% 187.77% 115.77% 151.08% 100.00%
Tax -16,280 -16,496 -29,649 -16,956 -9,526 -17,897 -10,631 7.36%
  YoY % 1.31% 44.36% -74.86% -78.00% 46.77% -68.35% -
  Horiz. % 153.14% 155.17% 278.89% 159.50% 89.61% 168.35% 100.00%
NP 99,093 55,938 79,093 45,417 28,931 32,288 22,587 27.93%
  YoY % 77.15% -29.28% 74.15% 56.98% -10.40% 42.95% -
  Horiz. % 438.72% 247.66% 350.17% 201.08% 128.09% 142.95% 100.00%
NP to SH 78,023 43,943 65,339 35,152 23,354 19,604 12,623 35.45%
  YoY % 77.56% -32.75% 85.88% 50.52% 19.13% 55.30% -
  Horiz. % 618.10% 348.12% 517.62% 278.48% 185.01% 155.30% 100.00%
Tax Rate 14.11 % 22.77 % 27.27 % 27.18 % 24.77 % 35.66 % 32.00 % -12.75%
  YoY % -38.03% -16.50% 0.33% 9.73% -30.54% 11.44% -
  Horiz. % 44.09% 71.16% 85.22% 84.94% 77.41% 111.44% 100.00%
Total Cost 409,244 448,292 353,657 347,321 258,589 251,757 239,875 9.31%
  YoY % -8.71% 26.76% 1.82% 34.31% 2.71% 4.95% -
  Horiz. % 170.61% 186.89% 147.43% 144.79% 107.80% 104.95% 100.00%
Net Worth 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 12.66%
  YoY % 11.74% 33.47% 3.90% -7.81% 7.88% 32.74% -
  Horiz. % 204.57% 183.08% 137.16% 132.02% 143.20% 132.74% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,231 72,718 40,628 39,103 49,436 32,930 16,455 11.85%
  YoY % -55.68% 78.99% 3.90% -20.90% 50.12% 100.12% -
  Horiz. % 195.87% 441.91% 246.89% 237.63% 300.42% 200.12% 100.00%
Div Payout % 41.31 % 165.48 % 62.18 % 111.24 % 211.68 % 167.98 % 130.36 % -17.42%
  YoY % -75.04% 166.13% -44.10% -47.45% 26.02% 28.86% -
  Horiz. % 31.69% 126.94% 47.70% 85.33% 162.38% 128.86% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 987,341 12.66%
  YoY % 11.74% 33.47% 3.90% -7.81% 7.88% 32.74% -
  Horiz. % 204.57% 183.08% 137.16% 132.02% 143.20% 132.74% 100.00%
NOSH 1,074,375 1,038,841 338,567 325,865 329,579 329,305 329,113 21.79%
  YoY % 3.42% 206.83% 3.90% -1.13% 0.08% 0.06% -
  Horiz. % 326.44% 315.65% 102.87% 99.01% 100.14% 100.06% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.49 % 11.09 % 18.28 % 11.56 % 10.06 % 11.37 % 8.61 % 14.58%
  YoY % 75.74% -39.33% 58.13% 14.91% -11.52% 32.06% -
  Horiz. % 226.36% 128.80% 212.31% 134.26% 116.84% 132.06% 100.00%
ROE 3.86 % 2.43 % 4.82 % 2.70 % 1.65 % 1.50 % 1.28 % 20.19%
  YoY % 58.85% -49.59% 78.52% 63.64% 10.00% 17.19% -
  Horiz. % 301.56% 189.84% 376.56% 210.94% 128.91% 117.19% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.31 48.54 127.82 120.52 87.24 86.26 79.75 -8.33%
  YoY % -2.53% -62.02% 6.06% 38.15% 1.14% 8.16% -
  Horiz. % 59.32% 60.87% 160.28% 151.12% 109.39% 108.16% 100.00%
EPS 7.26 4.23 6.43 10.79 7.09 5.95 3.83 11.24%
  YoY % 71.63% -34.21% -40.41% 52.19% 19.16% 55.35% -
  Horiz. % 189.56% 110.44% 167.89% 281.72% 185.12% 155.35% 100.00%
DPS 3.00 7.00 12.00 12.00 15.00 10.00 5.00 -8.16%
  YoY % -57.14% -41.67% 0.00% -20.00% 50.00% 100.00% -
  Horiz. % 60.00% 140.00% 240.00% 240.00% 300.00% 200.00% 100.00%
NAPS 1.8800 1.7400 4.0000 4.0000 4.2900 3.9800 3.0000 -7.49%
  YoY % 8.05% -56.50% 0.00% -6.76% 7.79% 32.67% -
  Horiz. % 62.67% 58.00% 133.33% 133.33% 143.00% 132.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.31 46.93 40.28 36.55 26.76 26.44 24.43 11.64%
  YoY % 0.81% 16.51% 10.21% 36.58% 1.21% 8.23% -
  Horiz. % 193.66% 192.10% 164.88% 149.61% 109.54% 108.23% 100.00%
EPS 7.26 4.09 6.08 3.27 2.17 1.82 1.17 35.54%
  YoY % 77.51% -32.73% 85.93% 50.69% 19.23% 55.56% -
  Horiz. % 620.51% 349.57% 519.66% 279.49% 185.47% 155.56% 100.00%
DPS 3.00 6.77 3.78 3.64 4.60 3.07 1.53 11.87%
  YoY % -55.69% 79.10% 3.85% -20.87% 49.84% 100.65% -
  Horiz. % 196.08% 442.48% 247.06% 237.91% 300.65% 200.65% 100.00%
NAPS 1.8800 1.6825 1.2605 1.2132 1.3160 1.2199 0.9190 12.66%
  YoY % 11.74% 33.48% 3.90% -7.81% 7.88% 32.74% -
  Horiz. % 204.57% 183.08% 137.16% 132.01% 143.20% 132.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.1300 3.9600 6.8700 3.3300 2.0900 2.6600 1.4800 -
P/RPS 10.84 8.16 5.37 2.76 2.40 3.08 1.86 34.13%
  YoY % 32.84% 51.96% 94.57% 15.00% -22.08% 65.59% -
  Horiz. % 582.80% 438.71% 288.71% 148.39% 129.03% 165.59% 100.00%
P/EPS 70.64 93.62 35.60 30.87 29.49 44.68 38.59 10.60%
  YoY % -24.55% 162.98% 15.32% 4.68% -34.00% 15.78% -
  Horiz. % 183.05% 242.60% 92.25% 79.99% 76.42% 115.78% 100.00%
EY 1.42 1.07 2.81 3.24 3.39 2.24 2.59 -9.53%
  YoY % 32.71% -61.92% -13.27% -4.42% 51.34% -13.51% -
  Horiz. % 54.83% 41.31% 108.49% 125.10% 130.89% 86.49% 100.00%
DY 0.58 1.77 1.75 3.60 7.18 3.76 3.38 -25.44%
  YoY % -67.23% 1.14% -51.39% -49.86% 90.96% 11.24% -
  Horiz. % 17.16% 52.37% 51.78% 106.51% 212.43% 111.24% 100.00%
P/NAPS 2.73 2.28 1.72 0.83 0.49 0.67 0.49 33.13%
  YoY % 19.74% 32.56% 107.23% 69.39% -26.87% 36.73% -
  Horiz. % 557.14% 465.31% 351.02% 169.39% 100.00% 136.73% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 24/02/10 -
Price 5.0000 4.2900 7.5100 3.0100 2.5100 2.6200 1.8900 -
P/RPS 10.57 8.84 5.88 2.50 2.88 3.04 2.37 28.28%
  YoY % 19.57% 50.34% 135.20% -13.19% -5.26% 28.27% -
  Horiz. % 445.99% 373.00% 248.10% 105.49% 121.52% 128.27% 100.00%
P/EPS 68.85 101.42 38.91 27.90 35.42 44.01 49.28 5.73%
  YoY % -32.11% 160.65% 39.46% -21.23% -19.52% -10.69% -
  Horiz. % 139.71% 205.80% 78.96% 56.62% 71.88% 89.31% 100.00%
EY 1.45 0.99 2.57 3.58 2.82 2.27 2.03 -5.45%
  YoY % 46.46% -61.48% -28.21% 26.95% 24.23% 11.82% -
  Horiz. % 71.43% 48.77% 126.60% 176.35% 138.92% 111.82% 100.00%
DY 0.60 1.63 1.60 3.99 5.98 3.82 2.65 -21.92%
  YoY % -63.19% 1.87% -59.90% -33.28% 56.54% 44.15% -
  Horiz. % 22.64% 61.51% 60.38% 150.57% 225.66% 144.15% 100.00%
P/NAPS 2.66 2.47 1.88 0.75 0.59 0.66 0.63 27.12%
  YoY % 7.69% 31.38% 150.67% 27.12% -10.61% 4.76% -
  Horiz. % 422.22% 392.06% 298.41% 119.05% 93.65% 104.76% 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