Highlights

[CMSB] YoY Quarter Result on 2013-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     59.39%    YoY -     85.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 449,536 508,337 504,230 432,750 392,738 287,520 284,045 7.94%
  YoY % -11.57% 0.81% 16.52% 10.19% 36.60% 1.22% -
  Horiz. % 158.26% 178.96% 177.52% 152.35% 138.27% 101.22% 100.00%
PBT 141,726 115,373 72,434 108,742 62,373 38,457 50,185 18.87%
  YoY % 22.84% 59.28% -33.39% 74.34% 62.19% -23.37% -
  Horiz. % 282.41% 229.90% 144.33% 216.68% 124.29% 76.63% 100.00%
Tax -26,332 -16,280 -16,496 -29,649 -16,956 -9,526 -17,897 6.64%
  YoY % -61.74% 1.31% 44.36% -74.86% -78.00% 46.77% -
  Horiz. % 147.13% 90.96% 92.17% 165.66% 94.74% 53.23% 100.00%
NP 115,394 99,093 55,938 79,093 45,417 28,931 32,288 23.62%
  YoY % 16.45% 77.15% -29.28% 74.15% 56.98% -10.40% -
  Horiz. % 357.39% 306.90% 173.25% 244.96% 140.66% 89.60% 100.00%
NP to SH 101,513 78,023 43,943 65,339 35,152 23,354 19,604 31.50%
  YoY % 30.11% 77.56% -32.75% 85.88% 50.52% 19.13% -
  Horiz. % 517.82% 398.00% 224.15% 333.29% 179.31% 119.13% 100.00%
Tax Rate 18.58 % 14.11 % 22.77 % 27.27 % 27.18 % 24.77 % 35.66 % -10.29%
  YoY % 31.68% -38.03% -16.50% 0.33% 9.73% -30.54% -
  Horiz. % 52.10% 39.57% 63.85% 76.47% 76.22% 69.46% 100.00%
Total Cost 334,142 409,244 448,292 353,657 347,321 258,589 251,757 4.83%
  YoY % -18.35% -8.71% 26.76% 1.82% 34.31% 2.71% -
  Horiz. % 132.72% 162.56% 178.07% 140.48% 137.96% 102.71% 100.00%
Net Worth 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 9.12%
  YoY % 9.57% 11.74% 33.47% 3.90% -7.81% 7.88% -
  Horiz. % 168.87% 154.11% 137.92% 103.33% 99.45% 107.88% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 67,685 32,231 72,718 40,628 39,103 49,436 32,930 12.75%
  YoY % 110.00% -55.68% 78.99% 3.90% -20.90% 50.12% -
  Horiz. % 205.54% 97.88% 220.83% 123.38% 118.75% 150.12% 100.00%
Div Payout % 66.68 % 41.31 % 165.48 % 62.18 % 111.24 % 211.68 % 167.98 % -14.26%
  YoY % 61.41% -75.04% 166.13% -44.10% -47.45% 26.02% -
  Horiz. % 39.70% 24.59% 98.51% 37.02% 66.22% 126.01% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 1,310,634 9.12%
  YoY % 9.57% 11.74% 33.47% 3.90% -7.81% 7.88% -
  Horiz. % 168.87% 154.11% 137.92% 103.33% 99.45% 107.88% 100.00%
NOSH 1,074,375 1,074,375 1,038,841 338,567 325,865 329,579 329,305 21.76%
  YoY % 0.00% 3.42% 206.83% 3.90% -1.13% 0.08% -
  Horiz. % 326.26% 326.26% 315.46% 102.81% 98.96% 100.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.67 % 19.49 % 11.09 % 18.28 % 11.56 % 10.06 % 11.37 % 14.52%
  YoY % 31.71% 75.74% -39.33% 58.13% 14.91% -11.52% -
  Horiz. % 225.77% 171.42% 97.54% 160.77% 101.67% 88.48% 100.00%
ROE 4.59 % 3.86 % 2.43 % 4.82 % 2.70 % 1.65 % 1.50 % 20.47%
  YoY % 18.91% 58.85% -49.59% 78.52% 63.64% 10.00% -
  Horiz. % 306.00% 257.33% 162.00% 321.33% 180.00% 110.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.84 47.31 48.54 127.82 120.52 87.24 86.26 -11.35%
  YoY % -11.56% -2.53% -62.02% 6.06% 38.15% 1.14% -
  Horiz. % 48.50% 54.85% 56.27% 148.18% 139.72% 101.14% 100.00%
EPS 9.45 7.26 4.23 6.43 10.79 7.09 5.95 8.01%
  YoY % 30.17% 71.63% -34.21% -40.41% 52.19% 19.16% -
  Horiz. % 158.82% 122.02% 71.09% 108.07% 181.34% 119.16% 100.00%
DPS 6.30 3.00 7.00 12.00 12.00 15.00 10.00 -7.41%
  YoY % 110.00% -57.14% -41.67% 0.00% -20.00% 50.00% -
  Horiz. % 63.00% 30.00% 70.00% 120.00% 120.00% 150.00% 100.00%
NAPS 2.0600 1.8800 1.7400 4.0000 4.0000 4.2900 3.9800 -10.39%
  YoY % 9.57% 8.05% -56.50% 0.00% -6.76% 7.79% -
  Horiz. % 51.76% 47.24% 43.72% 100.50% 100.50% 107.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.84 47.31 46.93 40.28 36.55 26.76 26.44 7.94%
  YoY % -11.56% 0.81% 16.51% 10.21% 36.58% 1.21% -
  Horiz. % 158.25% 178.93% 177.50% 152.34% 138.24% 101.21% 100.00%
EPS 9.45 7.26 4.09 6.08 3.27 2.17 1.82 31.56%
  YoY % 30.17% 77.51% -32.73% 85.93% 50.69% 19.23% -
  Horiz. % 519.23% 398.90% 224.73% 334.07% 179.67% 119.23% 100.00%
DPS 6.30 3.00 6.77 3.78 3.64 4.60 3.07 12.72%
  YoY % 110.00% -55.69% 79.10% 3.85% -20.87% 49.84% -
  Horiz. % 205.21% 97.72% 220.52% 123.13% 118.57% 149.84% 100.00%
NAPS 2.0600 1.8800 1.6825 1.2605 1.2132 1.3160 1.2199 9.12%
  YoY % 9.57% 11.74% 33.48% 3.90% -7.81% 7.88% -
  Horiz. % 168.87% 154.11% 137.92% 103.33% 99.45% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.0000 5.1300 3.9600 6.8700 3.3300 2.0900 2.6600 -
P/RPS 9.56 10.84 8.16 5.37 2.76 2.40 3.08 20.76%
  YoY % -11.81% 32.84% 51.96% 94.57% 15.00% -22.08% -
  Horiz. % 310.39% 351.95% 264.94% 174.35% 89.61% 77.92% 100.00%
P/EPS 42.33 70.64 93.62 35.60 30.87 29.49 44.68 -0.90%
  YoY % -40.08% -24.55% 162.98% 15.32% 4.68% -34.00% -
  Horiz. % 94.74% 158.10% 209.53% 79.68% 69.09% 66.00% 100.00%
EY 2.36 1.42 1.07 2.81 3.24 3.39 2.24 0.87%
  YoY % 66.20% 32.71% -61.92% -13.27% -4.42% 51.34% -
  Horiz. % 105.36% 63.39% 47.77% 125.45% 144.64% 151.34% 100.00%
DY 1.58 0.58 1.77 1.75 3.60 7.18 3.76 -13.44%
  YoY % 172.41% -67.23% 1.14% -51.39% -49.86% 90.96% -
  Horiz. % 42.02% 15.43% 47.07% 46.54% 95.74% 190.96% 100.00%
P/NAPS 1.94 2.73 2.28 1.72 0.83 0.49 0.67 19.37%
  YoY % -28.94% 19.74% 32.56% 107.23% 69.39% -26.87% -
  Horiz. % 289.55% 407.46% 340.30% 256.72% 123.88% 73.13% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 25/02/11 -
Price 4.1000 5.0000 4.2900 7.5100 3.0100 2.5100 2.6200 -
P/RPS 9.80 10.57 8.84 5.88 2.50 2.88 3.04 21.52%
  YoY % -7.28% 19.57% 50.34% 135.20% -13.19% -5.26% -
  Horiz. % 322.37% 347.70% 290.79% 193.42% 82.24% 94.74% 100.00%
P/EPS 43.39 68.85 101.42 38.91 27.90 35.42 44.01 -0.24%
  YoY % -36.98% -32.11% 160.65% 39.46% -21.23% -19.52% -
  Horiz. % 98.59% 156.44% 230.45% 88.41% 63.39% 80.48% 100.00%
EY 2.30 1.45 0.99 2.57 3.58 2.82 2.27 0.22%
  YoY % 58.62% 46.46% -61.48% -28.21% 26.95% 24.23% -
  Horiz. % 101.32% 63.88% 43.61% 113.22% 157.71% 124.23% 100.00%
DY 1.54 0.60 1.63 1.60 3.99 5.98 3.82 -14.04%
  YoY % 156.67% -63.19% 1.87% -59.90% -33.28% 56.54% -
  Horiz. % 40.31% 15.71% 42.67% 41.88% 104.45% 156.54% 100.00%
P/NAPS 1.99 2.66 2.47 1.88 0.75 0.59 0.66 20.17%
  YoY % -25.19% 7.69% 31.38% 150.67% 27.12% -10.61% -
  Horiz. % 301.52% 403.03% 374.24% 284.85% 113.64% 89.39% 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