Highlights

[CMSB] QoQ Quarter Result on 2015-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -29.19%    YoY -     -38.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 346,906 508,337 411,844 376,855 490,989 504,230 413,067 -10.98%
  QoQ % -31.76% 23.43% 9.28% -23.25% -2.63% 22.07% -
  Horiz. % 83.98% 123.06% 99.70% 91.23% 118.86% 122.07% 100.00%
PBT 22,906 115,373 104,564 66,707 95,010 72,434 104,179 -63.54%
  QoQ % -80.15% 10.34% 56.75% -29.79% 31.17% -30.47% -
  Horiz. % 21.99% 110.74% 100.37% 64.03% 91.20% 69.53% 100.00%
Tax -12,967 -16,280 -27,145 -16,575 -23,996 -16,496 -18,483 -21.03%
  QoQ % 20.35% 40.03% -63.77% 30.93% -45.47% 10.75% -
  Horiz. % 70.16% 88.08% 146.86% 89.68% 129.83% 89.25% 100.00%
NP 9,939 99,093 77,419 50,132 71,014 55,938 85,696 -76.19%
  QoQ % -89.97% 28.00% 54.43% -29.41% 26.95% -34.73% -
  Horiz. % 11.60% 115.63% 90.34% 58.50% 82.87% 65.27% 100.00%
NP to SH 1,049 78,023 65,480 40,661 57,423 43,943 72,379 -94.04%
  QoQ % -98.66% 19.16% 61.04% -29.19% 30.68% -39.29% -
  Horiz. % 1.45% 107.80% 90.47% 56.18% 79.34% 60.71% 100.00%
Tax Rate 56.61 % 14.11 % 25.96 % 24.85 % 25.26 % 22.77 % 17.74 % 116.60%
  QoQ % 301.20% -45.65% 4.47% -1.62% 10.94% 28.35% -
  Horiz. % 319.11% 79.54% 146.34% 140.08% 142.39% 128.35% 100.00%
Total Cost 336,967 409,244 334,425 326,723 419,975 448,292 327,371 1.94%
  QoQ % -17.66% 22.37% 2.36% -22.20% -6.32% 36.94% -
  Horiz. % 102.93% 125.01% 102.15% 99.80% 128.29% 136.94% 100.00%
Net Worth 2,030,570 2,019,826 1,923,132 1,869,413 1,862,086 1,807,584 1,786,110 8.92%
  QoQ % 0.53% 5.03% 2.87% 0.39% 3.02% 1.20% -
  Horiz. % 113.69% 113.09% 107.67% 104.66% 104.25% 101.20% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 32,231 - 16,115 - 72,718 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.32% 0.00% 22.16% 0.00% 100.00% -
Div Payout % - % 41.31 % - % 39.63 % - % 165.48 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.96% 0.00% 23.95% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,030,570 2,019,826 1,923,132 1,869,413 1,862,086 1,807,584 1,786,110 8.92%
  QoQ % 0.53% 5.03% 2.87% 0.39% 3.02% 1.20% -
  Horiz. % 113.69% 113.09% 107.67% 104.66% 104.25% 101.20% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,040,271 1,038,841 1,038,436 2.29%
  QoQ % 0.00% 0.00% 0.00% 3.28% 0.14% 0.04% -
  Horiz. % 103.46% 103.46% 103.46% 103.46% 100.18% 100.04% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.87 % 19.49 % 18.80 % 13.30 % 14.46 % 11.09 % 20.75 % -73.22%
  QoQ % -85.27% 3.67% 41.35% -8.02% 30.39% -46.55% -
  Horiz. % 13.83% 93.93% 90.60% 64.10% 69.69% 53.45% 100.00%
ROE 0.05 % 3.86 % 3.40 % 2.18 % 3.08 % 2.43 % 4.05 % -94.64%
  QoQ % -98.70% 13.53% 55.96% -29.22% 26.75% -40.00% -
  Horiz. % 1.23% 95.31% 83.95% 53.83% 76.05% 60.00% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.29 47.31 38.33 35.08 47.20 48.54 39.78 -12.97%
  QoQ % -31.75% 23.43% 9.26% -25.68% -2.76% 22.02% -
  Horiz. % 81.17% 118.93% 96.35% 88.19% 118.65% 122.02% 100.00%
EPS 0.10 7.26 6.09 3.80 5.52 4.23 6.97 -94.08%
  QoQ % -98.62% 19.21% 60.26% -31.16% 30.50% -39.31% -
  Horiz. % 1.43% 104.16% 87.37% 54.52% 79.20% 60.69% 100.00%
DPS 0.00 3.00 0.00 1.50 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.86% 0.00% 21.43% 0.00% 100.00% -
NAPS 1.8900 1.8800 1.7900 1.7400 1.7900 1.7400 1.7200 6.48%
  QoQ % 0.53% 5.03% 2.87% -2.79% 2.87% 1.16% -
  Horiz. % 109.88% 109.30% 104.07% 101.16% 104.07% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.29 47.31 38.33 35.08 45.70 46.93 38.45 -10.98%
  QoQ % -31.75% 23.43% 9.26% -23.24% -2.62% 22.05% -
  Horiz. % 83.98% 123.04% 99.69% 91.24% 118.86% 122.05% 100.00%
EPS 0.10 7.26 6.09 3.80 5.34 4.09 6.74 -93.95%
  QoQ % -98.62% 19.21% 60.26% -28.84% 30.56% -39.32% -
  Horiz. % 1.48% 107.72% 90.36% 56.38% 79.23% 60.68% 100.00%
DPS 0.00 3.00 0.00 1.50 0.00 6.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.31% 0.00% 22.16% 0.00% 100.00% -
NAPS 1.8900 1.8800 1.7900 1.7400 1.7332 1.6825 1.6625 8.92%
  QoQ % 0.53% 5.03% 2.87% 0.39% 3.01% 1.20% -
  Horiz. % 113.68% 113.08% 107.67% 104.66% 104.25% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.7500 5.1300 5.1500 5.1500 4.5000 3.9600 4.3500 -
P/RPS 14.71 10.84 13.43 14.68 9.53 8.16 10.94 21.80%
  QoQ % 35.70% -19.29% -8.51% 54.04% 16.79% -25.41% -
  Horiz. % 134.46% 99.09% 122.76% 134.19% 87.11% 74.59% 100.00%
P/EPS 4,864.90 70.64 84.50 136.08 81.52 93.62 62.41 1,719.96%
  QoQ % 6,786.89% -16.40% -37.90% 66.93% -12.92% 50.01% -
  Horiz. % 7,795.06% 113.19% 135.39% 218.04% 130.62% 150.01% 100.00%
EY 0.02 1.42 1.18 0.73 1.23 1.07 1.60 -94.60%
  QoQ % -98.59% 20.34% 61.64% -40.65% 14.95% -33.12% -
  Horiz. % 1.25% 88.75% 73.75% 45.62% 76.88% 66.88% 100.00%
DY 0.00 0.58 0.00 0.29 0.00 1.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 32.77% 0.00% 16.38% 0.00% 100.00% -
P/NAPS 2.51 2.73 2.88 2.96 2.51 2.28 2.53 -0.53%
  QoQ % -8.06% -5.21% -2.70% 17.93% 10.09% -9.88% -
  Horiz. % 99.21% 107.91% 113.83% 117.00% 99.21% 90.12% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 29/02/16 25/11/15 26/08/15 18/05/15 25/02/15 26/11/14 -
Price 3.3000 5.0000 5.1700 4.9100 5.3700 4.2900 4.4500 -
P/RPS 10.22 10.57 13.49 14.00 11.38 8.84 11.19 -5.86%
  QoQ % -3.31% -21.65% -3.64% 23.02% 28.73% -21.00% -
  Horiz. % 91.33% 94.46% 120.55% 125.11% 101.70% 79.00% 100.00%
P/EPS 3,379.83 68.85 84.83 129.74 97.28 101.42 63.85 1,306.40%
  QoQ % 4,808.98% -18.84% -34.62% 33.37% -4.08% 58.84% -
  Horiz. % 5,293.39% 107.83% 132.86% 203.20% 152.36% 158.84% 100.00%
EY 0.03 1.45 1.18 0.77 1.03 0.99 1.57 -92.84%
  QoQ % -97.93% 22.88% 53.25% -25.24% 4.04% -36.94% -
  Horiz. % 1.91% 92.36% 75.16% 49.04% 65.61% 63.06% 100.00%
DY 0.00 0.60 0.00 0.31 0.00 1.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 36.81% 0.00% 19.02% 0.00% 100.00% -
P/NAPS 1.75 2.66 2.89 2.82 3.00 2.47 2.59 -22.98%
  QoQ % -34.21% -7.96% 2.48% -6.00% 21.46% -4.63% -
  Horiz. % 67.57% 102.70% 111.58% 108.88% 115.83% 95.37% 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.
 


 

244  350  569  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.32+0.035 
 DRBHCOM 2.61-0.34 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.22-0.045 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 HSI-C7E 0.155+0.02 
 HSI-H6Q 0.49-0.07 
 IWCITY 0.94-0.01 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers