Highlights

[CMSB] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -99.57%    YoY -     -98.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,551,319 1,101,783 745,723 346,906 1,788,025 1,279,688 867,844 47.03%
  QoQ % 40.80% 47.75% 114.96% -80.60% 39.72% 47.46% -
  Horiz. % 178.76% 126.96% 85.93% 39.97% 206.03% 147.46% 100.00%
PBT 302,139 160,413 65,669 22,906 381,654 266,281 161,717 51.41%
  QoQ % 88.35% 144.28% 186.69% -94.00% 43.33% 64.66% -
  Horiz. % 186.83% 99.19% 40.61% 14.16% 236.00% 164.66% 100.00%
Tax -84,828 -58,496 -35,331 -12,967 -83,996 -67,716 -40,571 63.15%
  QoQ % -45.02% -65.57% -172.47% 84.56% -24.04% -66.91% -
  Horiz. % 209.09% 144.18% 87.08% 31.96% 207.03% 166.91% 100.00%
NP 217,311 101,917 30,338 9,939 297,658 198,565 121,146 47.37%
  QoQ % 113.22% 235.94% 205.24% -96.66% 49.90% 63.91% -
  Horiz. % 179.38% 84.13% 25.04% 8.20% 245.70% 163.91% 100.00%
NP to SH 169,177 67,664 8,949 1,049 241,587 163,564 98,084 43.59%
  QoQ % 150.03% 656.11% 753.10% -99.57% 47.70% 66.76% -
  Horiz. % 172.48% 68.99% 9.12% 1.07% 246.31% 166.76% 100.00%
Tax Rate 28.08 % 36.47 % 53.80 % 56.61 % 22.01 % 25.43 % 25.09 % 7.76%
  QoQ % -23.01% -32.21% -4.96% 157.20% -13.45% 1.36% -
  Horiz. % 111.92% 145.36% 214.43% 225.63% 87.72% 101.36% 100.00%
Total Cost 1,334,008 999,866 715,385 336,967 1,490,367 1,081,123 746,698 46.98%
  QoQ % 33.42% 39.77% 112.30% -77.39% 37.85% 44.79% -
  Horiz. % 178.65% 133.90% 95.81% 45.13% 199.59% 144.79% 100.00%
Net Worth 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 11.86%
  QoQ % 5.64% 3.17% 0.00% 0.53% 5.03% 2.87% -
  Horiz. % 118.39% 112.07% 108.62% 108.62% 108.05% 102.87% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 67,685 - - - 48,346 16,115 16,115 159.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 420.00% 0.00% 0.00% 0.00% 300.00% 100.00% 100.00%
Div Payout % 40.01 % - % - % - % 20.01 % 9.85 % 16.43 % 80.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 103.15% -40.05% -
  Horiz. % 243.52% 0.00% 0.00% 0.00% 121.79% 59.95% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 11.86%
  QoQ % 5.64% 3.17% 0.00% 0.53% 5.03% 2.87% -
  Horiz. % 118.39% 112.07% 108.62% 108.62% 108.05% 102.87% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.01 % 9.25 % 4.07 % 2.87 % 16.65 % 15.52 % 13.96 % 0.24%
  QoQ % 51.46% 127.27% 41.81% -82.76% 7.28% 11.17% -
  Horiz. % 100.36% 66.26% 29.15% 20.56% 119.27% 111.17% 100.00%
ROE 7.64 % 3.23 % 0.44 % 0.05 % 11.96 % 8.51 % 5.25 % 28.27%
  QoQ % 136.53% 634.09% 780.00% -99.58% 40.54% 62.10% -
  Horiz. % 145.52% 61.52% 8.38% 0.95% 227.81% 162.10% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.39 102.55 69.41 32.29 166.42 119.11 80.78 47.02%
  QoQ % 40.80% 47.75% 114.96% -80.60% 39.72% 47.45% -
  Horiz. % 178.74% 126.95% 85.92% 39.97% 206.02% 147.45% 100.00%
EPS 15.75 6.30 0.83 0.10 22.69 15.41 9.30 41.85%
  QoQ % 150.00% 659.04% 730.00% -99.56% 47.24% 65.70% -
  Horiz. % 169.35% 67.74% 8.92% 1.08% 243.98% 165.70% 100.00%
DPS 6.30 0.00 0.00 0.00 4.50 1.50 1.50 159.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 420.00% 0.00% 0.00% 0.00% 300.00% 100.00% 100.00%
NAPS 2.0600 1.9500 1.8900 1.8900 1.8800 1.7900 1.7400 11.86%
  QoQ % 5.64% 3.17% 0.00% 0.53% 5.03% 2.87% -
  Horiz. % 118.39% 112.07% 108.62% 108.62% 108.05% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,070,961
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.85 102.88 69.63 32.39 166.96 119.49 81.03 47.03%
  QoQ % 40.80% 47.75% 114.97% -80.60% 39.73% 47.46% -
  Horiz. % 178.76% 126.97% 85.93% 39.97% 206.05% 147.46% 100.00%
EPS 15.80 6.32 0.84 0.10 22.56 15.27 9.16 43.59%
  QoQ % 150.00% 652.38% 740.00% -99.56% 47.74% 66.70% -
  Horiz. % 172.49% 69.00% 9.17% 1.09% 246.29% 166.70% 100.00%
DPS 6.32 0.00 0.00 0.00 4.51 1.50 1.50 159.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.67% 0.00% -
  Horiz. % 421.33% 0.00% 0.00% 0.00% 300.67% 100.00% 100.00%
NAPS 2.0666 1.9562 1.8960 1.8960 1.8860 1.7957 1.7455 11.86%
  QoQ % 5.64% 3.18% 0.00% 0.53% 5.03% 2.88% -
  Horiz. % 118.40% 112.07% 108.62% 108.62% 108.05% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.0000 3.8000 3.5800 4.7500 5.1300 5.1500 5.1500 -
P/RPS 2.77 3.71 5.16 14.71 3.08 4.32 6.38 -42.52%
  QoQ % -25.34% -28.10% -64.92% 377.60% -28.70% -32.29% -
  Horiz. % 43.42% 58.15% 80.88% 230.56% 48.28% 67.71% 100.00%
P/EPS 25.40 60.34 429.80 4,864.90 22.81 33.83 56.41 -41.11%
  QoQ % -57.91% -85.96% -91.17% 21,227.93% -32.57% -40.03% -
  Horiz. % 45.03% 106.97% 761.92% 8,624.18% 40.44% 59.97% 100.00%
EY 3.94 1.66 0.23 0.02 4.38 2.96 1.77 70.07%
  QoQ % 137.35% 621.74% 1,050.00% -99.54% 47.97% 67.23% -
  Horiz. % 222.60% 93.79% 12.99% 1.13% 247.46% 167.23% 100.00%
DY 1.58 0.00 0.00 0.00 0.88 0.29 0.29 208.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 203.45% 0.00% -
  Horiz. % 544.83% 0.00% 0.00% 0.00% 303.45% 100.00% 100.00%
P/NAPS 1.94 1.95 1.89 2.51 2.73 2.88 2.96 -24.45%
  QoQ % -0.51% 3.17% -24.70% -8.06% -5.21% -2.70% -
  Horiz. % 65.54% 65.88% 63.85% 84.80% 92.23% 97.30% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 25/11/15 26/08/15 -
Price 4.1000 3.5700 3.8100 3.3000 5.0000 5.1700 4.9100 -
P/RPS 2.84 3.48 5.49 10.22 3.00 4.34 6.08 -39.66%
  QoQ % -18.39% -36.61% -46.28% 240.67% -30.88% -28.62% -
  Horiz. % 46.71% 57.24% 90.30% 168.09% 49.34% 71.38% 100.00%
P/EPS 26.04 56.68 457.41 3,379.83 22.24 33.96 53.78 -38.20%
  QoQ % -54.06% -87.61% -86.47% 15,097.08% -34.51% -36.85% -
  Horiz. % 48.42% 105.39% 850.52% 6,284.55% 41.35% 63.15% 100.00%
EY 3.84 1.76 0.22 0.03 4.50 2.94 1.86 61.78%
  QoQ % 118.18% 700.00% 633.33% -99.33% 53.06% 58.06% -
  Horiz. % 206.45% 94.62% 11.83% 1.61% 241.94% 158.06% 100.00%
DY 1.54 0.00 0.00 0.00 0.90 0.29 0.31 189.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 210.34% -6.45% -
  Horiz. % 496.77% 0.00% 0.00% 0.00% 290.32% 93.55% 100.00%
P/NAPS 1.99 1.83 2.02 1.75 2.66 2.89 2.82 -20.65%
  QoQ % 8.74% -9.41% 15.43% -34.21% -7.96% 2.48% -
  Horiz. % 70.57% 64.89% 71.63% 62.06% 94.33% 102.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

295  594  535  968 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.0250.00 
 FINTEC 0.085-0.015 
 MMAG-WB 0.195+0.01 
 PRESBHD 0.565+0.055 
 MACPIE 0.48+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS