Highlights

[CMSB] YoY Quarter Result on 2013-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -18.28%    YoY -     -8.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 346,906 490,989 373,239 310,359 230,342 226,367 177,633 11.79%
  YoY % -29.35% 31.55% 20.26% 34.74% 1.76% 27.44% -
  Horiz. % 195.29% 276.41% 210.12% 174.72% 129.67% 127.44% 100.00%
PBT 22,906 95,010 66,191 54,813 49,897 43,066 21,349 1.18%
  YoY % -75.89% 43.54% 20.76% 9.85% 15.86% 101.72% -
  Horiz. % 107.29% 445.03% 310.04% 256.75% 233.72% 201.72% 100.00%
Tax -12,967 -23,996 -18,489 -16,806 -13,496 -8,602 -6,609 11.88%
  YoY % 45.96% -29.79% -10.01% -24.53% -56.89% -30.16% -
  Horiz. % 196.20% 363.08% 279.75% 254.29% 204.21% 130.16% 100.00%
NP 9,939 71,014 47,702 38,007 36,401 34,464 14,740 -6.35%
  YoY % -86.00% 48.87% 25.51% 4.41% 5.62% 133.81% -
  Horiz. % 67.43% 481.78% 323.62% 257.85% 246.95% 233.81% 100.00%
NP to SH 1,049 57,423 38,896 28,727 31,345 30,605 12,130 -33.48%
  YoY % -98.17% 47.63% 35.40% -8.35% 2.42% 152.31% -
  Horiz. % 8.65% 473.40% 320.66% 236.83% 258.41% 252.31% 100.00%
Tax Rate 56.61 % 25.26 % 27.93 % 30.66 % 27.05 % 19.97 % 30.96 % 10.57%
  YoY % 124.11% -9.56% -8.90% 13.35% 35.45% -35.50% -
  Horiz. % 182.85% 81.59% 90.21% 99.03% 87.37% 64.50% 100.00%
Total Cost 336,967 419,975 325,537 272,352 193,941 191,903 162,893 12.87%
  YoY % -19.76% 29.01% 19.53% 40.43% 1.06% 17.81% -
  Horiz. % 206.86% 257.82% 199.85% 167.20% 119.06% 117.81% 100.00%
Net Worth 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 7.86%
  YoY % 9.05% 9.73% 12.70% 11.70% 0.31% 4.28% -
  Horiz. % 157.55% 144.48% 131.67% 116.84% 104.60% 104.28% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 1,288,812 7.86%
  YoY % 9.05% 9.73% 12.70% 11.70% 0.31% 4.28% -
  Horiz. % 157.55% 144.48% 131.67% 116.84% 104.60% 104.28% 100.00%
NOSH 1,074,375 1,040,271 339,406 323,138 329,600 329,397 329,619 21.74%
  YoY % 3.28% 206.50% 5.03% -1.96% 0.06% -0.07% -
  Horiz. % 325.94% 315.60% 102.97% 98.03% 99.99% 99.93% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.87 % 14.46 % 12.78 % 12.25 % 15.80 % 15.22 % 8.30 % -16.21%
  YoY % -80.15% 13.15% 4.33% -22.47% 3.81% 83.37% -
  Horiz. % 34.58% 174.22% 153.98% 147.59% 190.36% 183.37% 100.00%
ROE 0.05 % 3.08 % 2.29 % 1.91 % 2.33 % 2.28 % 0.94 % -38.65%
  YoY % -98.38% 34.50% 19.90% -18.03% 2.19% 142.55% -
  Horiz. % 5.32% 327.66% 243.62% 203.19% 247.87% 242.55% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.29 47.20 109.97 96.05 69.89 68.72 53.89 -8.18%
  YoY % -31.59% -57.08% 14.49% 37.43% 1.70% 27.52% -
  Horiz. % 59.92% 87.59% 204.06% 178.23% 129.69% 127.52% 100.00%
EPS 0.10 5.52 11.46 8.89 9.51 9.29 3.68 -45.14%
  YoY % -98.19% -51.83% 28.91% -6.52% 2.37% 152.45% -
  Horiz. % 2.72% 150.00% 311.41% 241.58% 258.42% 252.45% 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 1.8900 1.7900 5.0000 4.6600 4.0900 4.0800 3.9100 -11.40%
  YoY % 5.59% -64.20% 7.30% 13.94% 0.25% 4.35% -
  Horiz. % 48.34% 45.78% 127.88% 119.18% 104.60% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.29 45.70 34.74 28.89 21.44 21.07 16.53 11.79%
  YoY % -29.34% 31.55% 20.25% 34.75% 1.76% 27.47% -
  Horiz. % 195.34% 276.47% 210.16% 174.77% 129.70% 127.47% 100.00%
EPS 0.10 5.34 3.62 2.67 2.92 2.85 1.13 -33.22%
  YoY % -98.13% 47.51% 35.58% -8.56% 2.46% 152.21% -
  Horiz. % 8.85% 472.57% 320.35% 236.28% 258.41% 252.21% 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 1.8900 1.7332 1.5796 1.4016 1.2547 1.2509 1.1996 7.86%
  YoY % 9.05% 9.72% 12.70% 11.71% 0.30% 4.28% -
  Horiz. % 157.55% 144.48% 131.68% 116.84% 104.59% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.7500 4.5000 9.8000 3.0200 2.3800 2.5300 2.6800 -
P/RPS 14.71 9.53 8.91 3.14 3.41 3.68 4.97 19.80%
  YoY % 54.35% 6.96% 183.76% -7.92% -7.34% -25.96% -
  Horiz. % 295.98% 191.75% 179.28% 63.18% 68.61% 74.04% 100.00%
P/EPS 4,864.90 81.52 85.51 33.97 25.03 27.23 72.83 101.30%
  YoY % 5,867.74% -4.67% 151.72% 35.72% -8.08% -62.61% -
  Horiz. % 6,679.80% 111.93% 117.41% 46.64% 34.37% 37.39% 100.00%
EY 0.02 1.23 1.17 2.94 4.00 3.67 1.37 -50.53%
  YoY % -98.37% 5.13% -60.20% -26.50% 8.99% 167.88% -
  Horiz. % 1.46% 89.78% 85.40% 214.60% 291.97% 267.88% 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 2.51 2.51 1.96 0.65 0.58 0.62 0.69 23.99%
  YoY % 0.00% 28.06% 201.54% 12.07% -6.45% -10.14% -
  Horiz. % 363.77% 363.77% 284.06% 94.20% 84.06% 89.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 26/05/11 03/06/10 -
Price 3.3000 5.3700 9.8600 5.3000 2.4900 2.2000 2.2000 -
P/RPS 10.22 11.38 8.97 5.52 3.56 3.20 4.08 16.52%
  YoY % -10.19% 26.87% 62.50% 55.06% 11.25% -21.57% -
  Horiz. % 250.49% 278.92% 219.85% 135.29% 87.25% 78.43% 100.00%
P/EPS 3,379.83 97.28 86.04 59.62 26.18 23.68 59.78 95.79%
  YoY % 3,374.33% 13.06% 44.31% 127.73% 10.56% -60.39% -
  Horiz. % 5,653.78% 162.73% 143.93% 99.73% 43.79% 39.61% 100.00%
EY 0.03 1.03 1.16 1.68 3.82 4.22 1.67 -48.79%
  YoY % -97.09% -11.21% -30.95% -56.02% -9.48% 152.69% -
  Horiz. % 1.80% 61.68% 69.46% 100.60% 228.74% 252.69% 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 1.75 3.00 1.97 1.14 0.61 0.54 0.56 20.89%
  YoY % -41.67% 52.28% 72.81% 86.89% 12.96% -3.57% -
  Horiz. % 312.50% 535.71% 351.79% 203.57% 108.93% 96.43% 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.
 


 

180  251  564  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.355-0.015 
 HSI-C5J 0.14-0.07 
 HSI-C5P 0.305-0.045 
 GPACKET 0.495+0.035 
 IRIS 0.155+0.01 
 HSI-H6R 0.345+0.025 
 MQTECH 0.025-0.005 
Partners & Brokers