Highlights

[CMSB] QoQ Quarter Result on 2017-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     150.30%    YoY -     719.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 354,987 588,186 347,968 388,273 307,679 449,536 356,060 -0.20%
  QoQ % -39.65% 69.03% -10.38% 26.19% -31.56% 26.25% -
  Horiz. % 99.70% 165.19% 97.73% 109.05% 86.41% 126.25% 100.00%
PBT 56,958 101,763 95,580 96,901 44,852 141,726 94,744 -28.79%
  QoQ % -44.03% 6.47% -1.36% 116.05% -68.35% 49.59% -
  Horiz. % 60.12% 107.41% 100.88% 102.28% 47.34% 149.59% 100.00%
Tax -13,404 -24,531 -25,920 -22,024 -12,737 -26,332 -23,165 -30.58%
  QoQ % 45.36% 5.36% -17.69% -72.91% 51.63% -13.67% -
  Horiz. % 57.86% 105.90% 111.89% 95.07% 54.98% 113.67% 100.00%
NP 43,554 77,232 69,660 74,877 32,115 115,394 71,579 -28.22%
  QoQ % -43.61% 10.87% -6.97% 133.15% -72.17% 61.21% -
  Horiz. % 60.85% 107.90% 97.32% 104.61% 44.87% 161.21% 100.00%
NP to SH 38,977 65,802 62,040 64,737 25,864 101,513 58,715 -23.92%
  QoQ % -40.77% 6.06% -4.17% 150.30% -74.52% 72.89% -
  Horiz. % 66.38% 112.07% 105.66% 110.26% 44.05% 172.89% 100.00%
Tax Rate 23.53 % 24.11 % 27.12 % 22.73 % 28.40 % 18.58 % 24.45 % -2.53%
  QoQ % -2.41% -11.10% 19.31% -19.96% 52.85% -24.01% -
  Horiz. % 96.24% 98.61% 110.92% 92.97% 116.16% 75.99% 100.00%
Total Cost 311,433 510,954 278,308 313,396 275,564 334,142 284,481 6.23%
  QoQ % -39.05% 83.59% -11.20% 13.73% -17.53% 17.46% -
  Horiz. % 109.47% 179.61% 97.83% 110.16% 96.87% 117.46% 100.00%
Net Worth 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 9.04%
  QoQ % 1.37% 3.30% 2.42% 3.50% -2.91% 5.64% -
  Horiz. % 113.85% 112.31% 108.72% 106.15% 102.56% 105.64% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 85,950 - - - 67,685 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 130.62 % - % - % - % 66.68 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.89% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 9.04%
  QoQ % 1.37% 3.30% 2.42% 3.50% -2.91% 5.64% -
  Horiz. % 113.85% 112.31% 108.72% 106.15% 102.56% 105.64% 100.00%
NOSH 1,074,375 1,074,376 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.27 % 13.13 % 20.02 % 19.28 % 10.44 % 25.67 % 20.10 % -28.06%
  QoQ % -6.55% -34.42% 3.84% 84.67% -59.33% 27.71% -
  Horiz. % 61.04% 65.32% 99.60% 95.92% 51.94% 127.71% 100.00%
ROE 1.63 % 2.80 % 2.72 % 2.91 % 1.20 % 4.59 % 2.80 % -30.30%
  QoQ % -41.79% 2.94% -6.53% 142.50% -73.86% 63.93% -
  Horiz. % 58.21% 100.00% 97.14% 103.93% 42.86% 163.93% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.04 54.75 32.39 36.14 28.64 41.84 33.14 -0.20%
  QoQ % -39.65% 69.03% -10.38% 26.19% -31.55% 26.25% -
  Horiz. % 99.70% 165.21% 97.74% 109.05% 86.42% 126.25% 100.00%
EPS 3.63 6.12 5.78 6.03 2.41 9.45 5.47 -23.94%
  QoQ % -40.69% 5.88% -4.15% 150.21% -74.50% 72.76% -
  Horiz. % 66.36% 111.88% 105.67% 110.24% 44.06% 172.76% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 6.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2200 2.1900 2.1200 2.0700 2.0000 2.0600 1.9500 9.04%
  QoQ % 1.37% 3.30% 2.42% 3.50% -2.91% 5.64% -
  Horiz. % 113.85% 112.31% 108.72% 106.15% 102.56% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.04 54.75 32.39 36.14 28.64 41.84 33.14 -0.20%
  QoQ % -39.65% 69.03% -10.38% 26.19% -31.55% 26.25% -
  Horiz. % 99.70% 165.21% 97.74% 109.05% 86.42% 126.25% 100.00%
EPS 3.63 6.12 5.78 6.03 2.41 9.45 5.47 -23.94%
  QoQ % -40.69% 5.88% -4.15% 150.21% -74.50% 72.76% -
  Horiz. % 66.36% 111.88% 105.67% 110.24% 44.06% 172.76% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 6.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2200 2.1900 2.1200 2.0700 2.0000 2.0600 1.9500 9.04%
  QoQ % 1.37% 3.30% 2.42% 3.50% -2.91% 5.64% -
  Horiz. % 113.85% 112.31% 108.72% 106.15% 102.56% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.9500 3.9000 4.0100 4.0200 4.2100 4.0000 3.8000 -
P/RPS 11.95 7.12 12.38 11.12 14.70 9.56 11.47 2.77%
  QoQ % 67.84% -42.49% 11.33% -24.35% 53.77% -16.65% -
  Horiz. % 104.18% 62.07% 107.93% 96.95% 128.16% 83.35% 100.00%
P/EPS 108.88 63.68 69.44 66.72 174.88 42.33 69.53 34.89%
  QoQ % 70.98% -8.29% 4.08% -61.85% 313.13% -39.12% -
  Horiz. % 156.59% 91.59% 99.87% 95.96% 251.52% 60.88% 100.00%
EY 0.92 1.57 1.44 1.50 0.57 2.36 1.44 -25.84%
  QoQ % -41.40% 9.03% -4.00% 163.16% -75.85% 63.89% -
  Horiz. % 63.89% 109.03% 100.00% 104.17% 39.58% 163.89% 100.00%
DY 0.00 2.05 0.00 0.00 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.78 1.78 1.89 1.94 2.11 1.94 1.95 -5.91%
  QoQ % 0.00% -5.82% -2.58% -8.06% 8.76% -0.51% -
  Horiz. % 91.28% 91.28% 96.92% 99.49% 108.21% 99.49% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 30/11/16 -
Price 3.4200 4.3700 3.5500 3.8900 4.5000 4.1000 3.5700 -
P/RPS 10.35 7.98 10.96 10.76 15.71 9.80 10.77 -2.62%
  QoQ % 29.70% -27.19% 1.86% -31.51% 60.31% -9.01% -
  Horiz. % 96.10% 74.09% 101.76% 99.91% 145.87% 90.99% 100.00%
P/EPS 94.27 71.35 61.48 64.56 186.93 43.39 65.32 27.74%
  QoQ % 32.12% 16.05% -4.77% -65.46% 330.81% -33.57% -
  Horiz. % 144.32% 109.23% 94.12% 98.84% 286.18% 66.43% 100.00%
EY 1.06 1.40 1.63 1.55 0.53 2.30 1.53 -21.72%
  QoQ % -24.29% -14.11% 5.16% 192.45% -76.96% 50.33% -
  Horiz. % 69.28% 91.50% 106.54% 101.31% 34.64% 150.33% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.83% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.54 2.00 1.67 1.88 2.25 1.99 1.83 -10.87%
  QoQ % -23.00% 19.76% -11.17% -16.44% 13.07% 8.74% -
  Horiz. % 84.15% 109.29% 91.26% 102.73% 122.95% 108.74% 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