Highlights

[CMSB] YoY Quarter Result on 2010-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 03-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -3.91%    YoY -     781.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 310,359 230,342 226,367 177,633 179,533 184,678 1,426,057 -22.42%
  YoY % 34.74% 1.76% 27.44% -1.06% -2.79% -87.05% -
  Horiz. % 21.76% 16.15% 15.87% 12.46% 12.59% 12.95% 100.00%
PBT 54,813 49,897 43,066 21,349 8,192 23,936 -34,454 -
  YoY % 9.85% 15.86% 101.72% 160.61% -65.78% 169.47% -
  Horiz. % -159.09% -144.82% -125.00% -61.96% -23.78% -69.47% 100.00%
Tax -16,806 -13,496 -8,602 -6,609 -6,583 -7,811 -81,160 -23.06%
  YoY % -24.53% -56.89% -30.16% -0.39% 15.72% 90.38% -
  Horiz. % 20.71% 16.63% 10.60% 8.14% 8.11% 9.62% 100.00%
NP 38,007 36,401 34,464 14,740 1,609 16,125 -115,614 -
  YoY % 4.41% 5.62% 133.81% 816.10% -90.02% 113.95% -
  Horiz. % -32.87% -31.48% -29.81% -12.75% -1.39% -13.95% 100.00%
NP to SH 28,727 31,345 30,605 12,130 -1,779 8,563 5,174 33.03%
  YoY % -8.35% 2.42% 152.31% 781.84% -120.78% 65.50% -
  Horiz. % 555.22% 605.82% 591.52% 234.44% -34.38% 165.50% 100.00%
Tax Rate 30.66 % 27.05 % 19.97 % 30.96 % 80.36 % 32.63 % - % -
  YoY % 13.35% 35.45% -35.50% -61.47% 146.28% 0.00% -
  Horiz. % 93.96% 82.90% 61.20% 94.88% 246.28% 100.00% -
Total Cost 272,352 193,941 191,903 162,893 177,924 168,553 1,541,671 -25.07%
  YoY % 40.43% 1.06% 17.81% -8.45% 5.56% -89.07% -
  Horiz. % 17.67% 12.58% 12.45% 10.57% 11.54% 10.93% 100.00%
Net Worth 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 9.63%
  YoY % 11.70% 0.31% 4.28% 3.22% 0.29% 43.64% -
  Horiz. % 173.74% 155.54% 155.06% 148.70% 144.06% 143.64% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 866,727 9.63%
  YoY % 11.70% 0.31% 4.28% 3.22% 0.29% 43.64% -
  Horiz. % 173.74% 155.54% 155.06% 148.70% 144.06% 143.64% 100.00%
NOSH 323,138 329,600 329,397 329,619 329,444 329,346 329,554 -0.33%
  YoY % -1.96% 0.06% -0.07% 0.05% 0.03% -0.06% -
  Horiz. % 98.05% 100.01% 99.95% 100.02% 99.97% 99.94% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.25 % 15.80 % 15.22 % 8.30 % 0.90 % 8.73 % -8.11 % -
  YoY % -22.47% 3.81% 83.37% 822.22% -89.69% 207.64% -
  Horiz. % -151.05% -194.82% -187.67% -102.34% -11.10% -107.64% 100.00%
ROE 1.91 % 2.33 % 2.28 % 0.94 % -0.14 % 0.69 % 0.60 % 21.27%
  YoY % -18.03% 2.19% 142.55% 771.43% -120.29% 15.00% -
  Horiz. % 318.33% 388.33% 380.00% 156.67% -23.33% 115.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.05 69.89 68.72 53.89 54.50 56.07 432.72 -22.17%
  YoY % 37.43% 1.70% 27.52% -1.12% -2.80% -87.04% -
  Horiz. % 22.20% 16.15% 15.88% 12.45% 12.59% 12.96% 100.00%
EPS 8.89 9.51 9.29 3.68 -0.54 2.60 1.57 33.47%
  YoY % -6.52% 2.37% 152.45% 781.48% -120.77% 65.61% -
  Horiz. % 566.24% 605.73% 591.72% 234.39% -34.39% 165.61% 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 4.6600 4.0900 4.0800 3.9100 3.7900 3.7800 2.6300 9.99%
  YoY % 13.94% 0.25% 4.35% 3.17% 0.26% 43.73% -
  Horiz. % 177.19% 155.51% 155.13% 148.67% 144.11% 143.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.89 21.44 21.07 16.53 16.71 17.19 132.73 -22.42%
  YoY % 34.75% 1.76% 27.47% -1.08% -2.79% -87.05% -
  Horiz. % 21.77% 16.15% 15.87% 12.45% 12.59% 12.95% 100.00%
EPS 2.67 2.92 2.85 1.13 -0.17 0.80 0.48 33.08%
  YoY % -8.56% 2.46% 152.21% 764.71% -121.25% 66.67% -
  Horiz. % 556.25% 608.33% 593.75% 235.42% -35.42% 166.67% 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 1.4016 1.2547 1.2509 1.1996 1.1622 1.1587 0.8067 9.63%
  YoY % 11.71% 0.30% 4.28% 3.22% 0.30% 43.63% -
  Horiz. % 173.74% 155.53% 155.06% 148.70% 144.07% 143.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.0200 2.3800 2.5300 2.6800 1.2000 2.0500 2.0400 -
P/RPS 3.14 3.41 3.68 4.97 2.20 3.66 0.47 37.20%
  YoY % -7.92% -7.34% -25.96% 125.91% -39.89% 678.72% -
  Horiz. % 668.09% 725.53% 782.98% 1,057.45% 468.09% 778.72% 100.00%
P/EPS 33.97 25.03 27.23 72.83 -222.22 78.85 129.94 -20.02%
  YoY % 35.72% -8.08% -62.61% 132.77% -381.83% -39.32% -
  Horiz. % 26.14% 19.26% 20.96% 56.05% -171.02% 60.68% 100.00%
EY 2.94 4.00 3.67 1.37 -0.45 1.27 0.77 24.99%
  YoY % -26.50% 8.99% 167.88% 404.44% -135.43% 64.94% -
  Horiz. % 381.82% 519.48% 476.62% 177.92% -58.44% 164.94% 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 0.65 0.58 0.62 0.69 0.32 0.54 0.78 -2.99%
  YoY % 12.07% -6.45% -10.14% 115.62% -40.74% -30.77% -
  Horiz. % 83.33% 74.36% 79.49% 88.46% 41.03% 69.23% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 24/05/07 -
Price 5.3000 2.4900 2.2000 2.2000 1.4600 2.2300 2.3300 -
P/RPS 5.52 3.56 3.20 4.08 2.68 3.98 0.54 47.27%
  YoY % 55.06% 11.25% -21.57% 52.24% -32.66% 637.04% -
  Horiz. % 1,022.22% 659.26% 592.59% 755.56% 496.30% 737.04% 100.00%
P/EPS 59.62 26.18 23.68 59.78 -270.37 85.77 148.41 -14.09%
  YoY % 127.73% 10.56% -60.39% 122.11% -415.23% -42.21% -
  Horiz. % 40.17% 17.64% 15.96% 40.28% -182.18% 57.79% 100.00%
EY 1.68 3.82 4.22 1.67 -0.37 1.17 0.67 16.54%
  YoY % -56.02% -9.48% 152.69% 551.35% -131.62% 74.63% -
  Horiz. % 250.75% 570.15% 629.85% 249.25% -55.22% 174.63% 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 1.14 0.61 0.54 0.56 0.39 0.59 0.89 4.21%
  YoY % 86.89% 12.96% -3.57% 43.59% -33.90% -33.71% -
  Horiz. % 128.09% 68.54% 60.67% 62.92% 43.82% 66.29% 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