Highlights

[CMSB] YoY Quarter Result on 2011-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     56.12%    YoY -     152.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 373,239 310,359 230,342 226,367 177,633 179,533 184,678 12.44%
  YoY % 20.26% 34.74% 1.76% 27.44% -1.06% -2.79% -
  Horiz. % 202.10% 168.05% 124.73% 122.57% 96.19% 97.21% 100.00%
PBT 66,191 54,813 49,897 43,066 21,349 8,192 23,936 18.47%
  YoY % 20.76% 9.85% 15.86% 101.72% 160.61% -65.78% -
  Horiz. % 276.53% 229.00% 208.46% 179.92% 89.19% 34.22% 100.00%
Tax -18,489 -16,806 -13,496 -8,602 -6,609 -6,583 -7,811 15.44%
  YoY % -10.01% -24.53% -56.89% -30.16% -0.39% 15.72% -
  Horiz. % 236.70% 215.16% 172.78% 110.13% 84.61% 84.28% 100.00%
NP 47,702 38,007 36,401 34,464 14,740 1,609 16,125 19.80%
  YoY % 25.51% 4.41% 5.62% 133.81% 816.10% -90.02% -
  Horiz. % 295.83% 235.70% 225.74% 213.73% 91.41% 9.98% 100.00%
NP to SH 38,896 28,727 31,345 30,605 12,130 -1,779 8,563 28.68%
  YoY % 35.40% -8.35% 2.42% 152.31% 781.84% -120.78% -
  Horiz. % 454.23% 335.48% 366.05% 357.41% 141.66% -20.78% 100.00%
Tax Rate 27.93 % 30.66 % 27.05 % 19.97 % 30.96 % 80.36 % 32.63 % -2.56%
  YoY % -8.90% 13.35% 35.45% -35.50% -61.47% 146.28% -
  Horiz. % 85.60% 93.96% 82.90% 61.20% 94.88% 246.28% 100.00%
Total Cost 325,537 272,352 193,941 191,903 162,893 177,924 168,553 11.59%
  YoY % 19.53% 40.43% 1.06% 17.81% -8.45% 5.56% -
  Horiz. % 193.14% 161.58% 115.06% 113.85% 96.64% 105.56% 100.00%
Net Worth 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 5.30%
  YoY % 12.70% 11.70% 0.31% 4.28% 3.22% 0.29% -
  Horiz. % 136.32% 120.96% 108.28% 107.95% 103.53% 100.29% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 1,248,594 1,244,928 5.30%
  YoY % 12.70% 11.70% 0.31% 4.28% 3.22% 0.29% -
  Horiz. % 136.32% 120.96% 108.28% 107.95% 103.53% 100.29% 100.00%
NOSH 339,406 323,138 329,600 329,397 329,619 329,444 329,346 0.50%
  YoY % 5.03% -1.96% 0.06% -0.07% 0.05% 0.03% -
  Horiz. % 103.05% 98.12% 100.08% 100.02% 100.08% 100.03% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.78 % 12.25 % 15.80 % 15.22 % 8.30 % 0.90 % 8.73 % 6.55%
  YoY % 4.33% -22.47% 3.81% 83.37% 822.22% -89.69% -
  Horiz. % 146.39% 140.32% 180.99% 174.34% 95.07% 10.31% 100.00%
ROE 2.29 % 1.91 % 2.33 % 2.28 % 0.94 % -0.14 % 0.69 % 22.12%
  YoY % 19.90% -18.03% 2.19% 142.55% 771.43% -120.29% -
  Horiz. % 331.88% 276.81% 337.68% 330.43% 136.23% -20.29% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 109.97 96.05 69.89 68.72 53.89 54.50 56.07 11.88%
  YoY % 14.49% 37.43% 1.70% 27.52% -1.12% -2.80% -
  Horiz. % 196.13% 171.30% 124.65% 122.56% 96.11% 97.20% 100.00%
EPS 11.46 8.89 9.51 9.29 3.68 -0.54 2.60 28.03%
  YoY % 28.91% -6.52% 2.37% 152.45% 781.48% -120.77% -
  Horiz. % 440.77% 341.92% 365.77% 357.31% 141.54% -20.77% 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 5.0000 4.6600 4.0900 4.0800 3.9100 3.7900 3.7800 4.77%
  YoY % 7.30% 13.94% 0.25% 4.35% 3.17% 0.26% -
  Horiz. % 132.28% 123.28% 108.20% 107.94% 103.44% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.74 28.89 21.44 21.07 16.53 16.71 17.19 12.44%
  YoY % 20.25% 34.75% 1.76% 27.47% -1.08% -2.79% -
  Horiz. % 202.09% 168.06% 124.72% 122.57% 96.16% 97.21% 100.00%
EPS 3.62 2.67 2.92 2.85 1.13 -0.17 0.80 28.59%
  YoY % 35.58% -8.56% 2.46% 152.21% 764.71% -121.25% -
  Horiz. % 452.50% 333.75% 365.00% 356.25% 141.25% -21.25% 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 1.5796 1.4016 1.2547 1.2509 1.1996 1.1622 1.1587 5.30%
  YoY % 12.70% 11.71% 0.30% 4.28% 3.22% 0.30% -
  Horiz. % 136.33% 120.96% 108.29% 107.96% 103.53% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.8000 3.0200 2.3800 2.5300 2.6800 1.2000 2.0500 -
P/RPS 8.91 3.14 3.41 3.68 4.97 2.20 3.66 15.98%
  YoY % 183.76% -7.92% -7.34% -25.96% 125.91% -39.89% -
  Horiz. % 243.44% 85.79% 93.17% 100.55% 135.79% 60.11% 100.00%
P/EPS 85.51 33.97 25.03 27.23 72.83 -222.22 78.85 1.36%
  YoY % 151.72% 35.72% -8.08% -62.61% 132.77% -381.83% -
  Horiz. % 108.45% 43.08% 31.74% 34.53% 92.37% -281.83% 100.00%
EY 1.17 2.94 4.00 3.67 1.37 -0.45 1.27 -1.36%
  YoY % -60.20% -26.50% 8.99% 167.88% 404.44% -135.43% -
  Horiz. % 92.13% 231.50% 314.96% 288.98% 107.87% -35.43% 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 1.96 0.65 0.58 0.62 0.69 0.32 0.54 23.96%
  YoY % 201.54% 12.07% -6.45% -10.14% 115.62% -40.74% -
  Horiz. % 362.96% 120.37% 107.41% 114.81% 127.78% 59.26% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 14/05/14 22/05/13 30/05/12 26/05/11 03/06/10 26/05/09 21/05/08 -
Price 9.8600 5.3000 2.4900 2.2000 2.2000 1.4600 2.2300 -
P/RPS 8.97 5.52 3.56 3.20 4.08 2.68 3.98 14.50%
  YoY % 62.50% 55.06% 11.25% -21.57% 52.24% -32.66% -
  Horiz. % 225.38% 138.69% 89.45% 80.40% 102.51% 67.34% 100.00%
P/EPS 86.04 59.62 26.18 23.68 59.78 -270.37 85.77 0.05%
  YoY % 44.31% 127.73% 10.56% -60.39% 122.11% -415.23% -
  Horiz. % 100.31% 69.51% 30.52% 27.61% 69.70% -315.23% 100.00%
EY 1.16 1.68 3.82 4.22 1.67 -0.37 1.17 -0.14%
  YoY % -30.95% -56.02% -9.48% 152.69% 551.35% -131.62% -
  Horiz. % 99.15% 143.59% 326.50% 360.68% 142.74% -31.62% 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 1.97 1.14 0.61 0.54 0.56 0.39 0.59 22.24%
  YoY % 72.81% 86.89% 12.96% -3.57% 43.59% -33.90% -
  Horiz. % 333.90% 193.22% 103.39% 91.53% 94.92% 66.10% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers