Highlights

[CMSB] QoQ Quarter Result on 2016-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     653.10%    YoY -     -80.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 307,679 449,536 356,060 398,817 346,906 508,337 411,844 -17.65%
  QoQ % -31.56% 26.25% -10.72% 14.96% -31.76% 23.43% -
  Horiz. % 74.71% 109.15% 86.46% 96.84% 84.23% 123.43% 100.00%
PBT 44,852 141,726 94,744 42,763 22,906 115,373 104,564 -43.09%
  QoQ % -68.35% 49.59% 121.56% 86.69% -80.15% 10.34% -
  Horiz. % 42.89% 135.54% 90.61% 40.90% 21.91% 110.34% 100.00%
Tax -12,737 -26,332 -23,165 -22,364 -12,967 -16,280 -27,145 -39.59%
  QoQ % 51.63% -13.67% -3.58% -72.47% 20.35% 40.03% -
  Horiz. % 46.92% 97.00% 85.34% 82.39% 47.77% 59.97% 100.00%
NP 32,115 115,394 71,579 20,399 9,939 99,093 77,419 -44.35%
  QoQ % -72.17% 61.21% 250.89% 105.24% -89.97% 28.00% -
  Horiz. % 41.48% 149.05% 92.46% 26.35% 12.84% 128.00% 100.00%
NP to SH 25,864 101,513 58,715 7,900 1,049 78,023 65,480 -46.14%
  QoQ % -74.52% 72.89% 643.23% 653.10% -98.66% 19.16% -
  Horiz. % 39.50% 155.03% 89.67% 12.06% 1.60% 119.16% 100.00%
Tax Rate 28.40 % 18.58 % 24.45 % 52.30 % 56.61 % 14.11 % 25.96 % 6.17%
  QoQ % 52.85% -24.01% -53.25% -7.61% 301.20% -45.65% -
  Horiz. % 109.40% 71.57% 94.18% 201.46% 218.07% 54.35% 100.00%
Total Cost 275,564 334,142 284,481 378,418 336,967 409,244 334,425 -12.10%
  QoQ % -17.53% 17.46% -24.82% 12.30% -17.66% 22.37% -
  Horiz. % 82.40% 99.92% 85.07% 113.15% 100.76% 122.37% 100.00%
Net Worth 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 7.67%
  QoQ % -2.91% 5.64% 3.17% 0.00% 0.53% 5.03% -
  Horiz. % 111.73% 115.08% 108.94% 105.59% 105.59% 105.03% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 67,685 - - - 32,231 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 210.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 66.68 % - % - % - % 41.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 161.41% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 7.67%
  QoQ % -2.91% 5.64% 3.17% 0.00% 0.53% 5.03% -
  Horiz. % 111.73% 115.08% 108.94% 105.59% 105.59% 105.03% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.44 % 25.67 % 20.10 % 5.11 % 2.87 % 19.49 % 18.80 % -32.41%
  QoQ % -59.33% 27.71% 293.35% 78.05% -85.27% 3.67% -
  Horiz. % 55.53% 136.54% 106.91% 27.18% 15.27% 103.67% 100.00%
ROE 1.20 % 4.59 % 2.80 % 0.39 % 0.05 % 3.86 % 3.40 % -50.03%
  QoQ % -73.86% 63.93% 617.95% 680.00% -98.70% 13.53% -
  Horiz. % 35.29% 135.00% 82.35% 11.47% 1.47% 113.53% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.64 41.84 33.14 37.12 32.29 47.31 38.33 -17.64%
  QoQ % -31.55% 26.25% -10.72% 14.96% -31.75% 23.43% -
  Horiz. % 74.72% 109.16% 86.46% 96.84% 84.24% 123.43% 100.00%
EPS 2.41 9.45 5.47 0.74 0.10 7.26 6.09 -46.07%
  QoQ % -74.50% 72.76% 639.19% 640.00% -98.62% 19.21% -
  Horiz. % 39.57% 155.17% 89.82% 12.15% 1.64% 119.21% 100.00%
DPS 0.00 6.30 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 210.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0000 2.0600 1.9500 1.8900 1.8900 1.8800 1.7900 7.67%
  QoQ % -2.91% 5.64% 3.17% 0.00% 0.53% 5.03% -
  Horiz. % 111.73% 115.08% 108.94% 105.59% 105.59% 105.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.64 41.84 33.14 37.12 32.29 47.31 38.33 -17.64%
  QoQ % -31.55% 26.25% -10.72% 14.96% -31.75% 23.43% -
  Horiz. % 74.72% 109.16% 86.46% 96.84% 84.24% 123.43% 100.00%
EPS 2.41 9.45 5.47 0.74 0.10 7.26 6.09 -46.07%
  QoQ % -74.50% 72.76% 639.19% 640.00% -98.62% 19.21% -
  Horiz. % 39.57% 155.17% 89.82% 12.15% 1.64% 119.21% 100.00%
DPS 0.00 6.30 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 210.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0000 2.0600 1.9500 1.8900 1.8900 1.8800 1.7900 7.67%
  QoQ % -2.91% 5.64% 3.17% 0.00% 0.53% 5.03% -
  Horiz. % 111.73% 115.08% 108.94% 105.59% 105.59% 105.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.2100 4.0000 3.8000 3.5800 4.7500 5.1300 5.1500 -
P/RPS 14.70 9.56 11.47 9.64 14.71 10.84 13.43 6.20%
  QoQ % 53.77% -16.65% 18.98% -34.47% 35.70% -19.29% -
  Horiz. % 109.46% 71.18% 85.41% 71.78% 109.53% 80.71% 100.00%
P/EPS 174.88 42.33 69.53 486.87 4,864.90 70.64 84.50 62.33%
  QoQ % 313.13% -39.12% -85.72% -89.99% 6,786.89% -16.40% -
  Horiz. % 206.96% 50.09% 82.28% 576.18% 5,757.28% 83.60% 100.00%
EY 0.57 2.36 1.44 0.21 0.02 1.42 1.18 -38.41%
  QoQ % -75.85% 63.89% 585.71% 950.00% -98.59% 20.34% -
  Horiz. % 48.31% 200.00% 122.03% 17.80% 1.69% 120.34% 100.00%
DY 0.00 1.58 0.00 0.00 0.00 0.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 272.41% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.11 1.94 1.95 1.89 2.51 2.73 2.88 -18.72%
  QoQ % 8.76% -0.51% 3.17% -24.70% -8.06% -5.21% -
  Horiz. % 73.26% 67.36% 67.71% 65.62% 87.15% 94.79% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 25/11/15 -
Price 4.5000 4.1000 3.5700 3.8100 3.3000 5.0000 5.1700 -
P/RPS 15.71 9.80 10.77 10.26 10.22 10.57 13.49 10.68%
  QoQ % 60.31% -9.01% 4.97% 0.39% -3.31% -21.65% -
  Horiz. % 116.46% 72.65% 79.84% 76.06% 75.76% 78.35% 100.00%
P/EPS 186.93 43.39 65.32 518.15 3,379.83 68.85 84.83 69.26%
  QoQ % 330.81% -33.57% -87.39% -84.67% 4,808.98% -18.84% -
  Horiz. % 220.36% 51.15% 77.00% 610.81% 3,984.24% 81.16% 100.00%
EY 0.53 2.30 1.53 0.19 0.03 1.45 1.18 -41.32%
  QoQ % -76.96% 50.33% 705.26% 533.33% -97.93% 22.88% -
  Horiz. % 44.92% 194.92% 129.66% 16.10% 2.54% 122.88% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 256.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.25 1.99 1.83 2.02 1.75 2.66 2.89 -15.36%
  QoQ % 13.07% 8.74% -9.41% 15.43% -34.21% -7.96% -
  Horiz. % 77.85% 68.86% 63.32% 69.90% 60.55% 92.04% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers