Highlights

[CMSB] QoQ Quarter Result on 2016-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     643.23%    YoY -     -10.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 388,273 307,679 449,536 356,060 398,817 346,906 508,337 -16.46%
  QoQ % 26.19% -31.56% 26.25% -10.72% 14.96% -31.76% -
  Horiz. % 76.38% 60.53% 88.43% 70.04% 78.46% 68.24% 100.00%
PBT 96,901 44,852 141,726 94,744 42,763 22,906 115,373 -10.99%
  QoQ % 116.05% -68.35% 49.59% 121.56% 86.69% -80.15% -
  Horiz. % 83.99% 38.88% 122.84% 82.12% 37.06% 19.85% 100.00%
Tax -22,024 -12,737 -26,332 -23,165 -22,364 -12,967 -16,280 22.34%
  QoQ % -72.91% 51.63% -13.67% -3.58% -72.47% 20.35% -
  Horiz. % 135.28% 78.24% 161.74% 142.29% 137.37% 79.65% 100.00%
NP 74,877 32,115 115,394 71,579 20,399 9,939 99,093 -17.05%
  QoQ % 133.15% -72.17% 61.21% 250.89% 105.24% -89.97% -
  Horiz. % 75.56% 32.41% 116.45% 72.23% 20.59% 10.03% 100.00%
NP to SH 64,737 25,864 101,513 58,715 7,900 1,049 78,023 -11.71%
  QoQ % 150.30% -74.52% 72.89% 643.23% 653.10% -98.66% -
  Horiz. % 82.97% 33.15% 130.11% 75.25% 10.13% 1.34% 100.00%
Tax Rate 22.73 % 28.40 % 18.58 % 24.45 % 52.30 % 56.61 % 14.11 % 37.46%
  QoQ % -19.96% 52.85% -24.01% -53.25% -7.61% 301.20% -
  Horiz. % 161.09% 201.28% 131.68% 173.28% 370.66% 401.20% 100.00%
Total Cost 313,396 275,564 334,142 284,481 378,418 336,967 409,244 -16.31%
  QoQ % 13.73% -17.53% 17.46% -24.82% 12.30% -17.66% -
  Horiz. % 76.58% 67.33% 81.65% 69.51% 92.47% 82.34% 100.00%
Net Worth 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 6.64%
  QoQ % 3.50% -2.91% 5.64% 3.17% 0.00% 0.53% -
  Horiz. % 110.11% 106.38% 109.57% 103.72% 100.53% 100.53% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 67,685 - - - 32,231 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 161.41% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 6.64%
  QoQ % 3.50% -2.91% 5.64% 3.17% 0.00% 0.53% -
  Horiz. % 110.11% 106.38% 109.57% 103.72% 100.53% 100.53% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.28 % 10.44 % 25.67 % 20.10 % 5.11 % 2.87 % 19.49 % -0.72%
  QoQ % 84.67% -59.33% 27.71% 293.35% 78.05% -85.27% -
  Horiz. % 98.92% 53.57% 131.71% 103.13% 26.22% 14.73% 100.00%
ROE 2.91 % 1.20 % 4.59 % 2.80 % 0.39 % 0.05 % 3.86 % -17.18%
  QoQ % 142.50% -73.86% 63.93% 617.95% 680.00% -98.70% -
  Horiz. % 75.39% 31.09% 118.91% 72.54% 10.10% 1.30% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.14 28.64 41.84 33.14 37.12 32.29 47.31 -16.45%
  QoQ % 26.19% -31.55% 26.25% -10.72% 14.96% -31.75% -
  Horiz. % 76.39% 60.54% 88.44% 70.05% 78.46% 68.25% 100.00%
EPS 6.03 2.41 9.45 5.47 0.74 0.10 7.26 -11.65%
  QoQ % 150.21% -74.50% 72.76% 639.19% 640.00% -98.62% -
  Horiz. % 83.06% 33.20% 130.17% 75.34% 10.19% 1.38% 100.00%
DPS 0.00 0.00 6.30 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 210.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0700 2.0000 2.0600 1.9500 1.8900 1.8900 1.8800 6.64%
  QoQ % 3.50% -2.91% 5.64% 3.17% 0.00% 0.53% -
  Horiz. % 110.11% 106.38% 109.57% 103.72% 100.53% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.14 28.64 41.84 33.14 37.12 32.29 47.31 -16.45%
  QoQ % 26.19% -31.55% 26.25% -10.72% 14.96% -31.75% -
  Horiz. % 76.39% 60.54% 88.44% 70.05% 78.46% 68.25% 100.00%
EPS 6.03 2.41 9.45 5.47 0.74 0.10 7.26 -11.65%
  QoQ % 150.21% -74.50% 72.76% 639.19% 640.00% -98.62% -
  Horiz. % 83.06% 33.20% 130.17% 75.34% 10.19% 1.38% 100.00%
DPS 0.00 0.00 6.30 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 210.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0700 2.0000 2.0600 1.9500 1.8900 1.8900 1.8800 6.64%
  QoQ % 3.50% -2.91% 5.64% 3.17% 0.00% 0.53% -
  Horiz. % 110.11% 106.38% 109.57% 103.72% 100.53% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.0200 4.2100 4.0000 3.8000 3.5800 4.7500 5.1300 -
P/RPS 11.12 14.70 9.56 11.47 9.64 14.71 10.84 1.72%
  QoQ % -24.35% 53.77% -16.65% 18.98% -34.47% 35.70% -
  Horiz. % 102.58% 135.61% 88.19% 105.81% 88.93% 135.70% 100.00%
P/EPS 66.72 174.88 42.33 69.53 486.87 4,864.90 70.64 -3.74%
  QoQ % -61.85% 313.13% -39.12% -85.72% -89.99% 6,786.89% -
  Horiz. % 94.45% 247.57% 59.92% 98.43% 689.23% 6,886.89% 100.00%
EY 1.50 0.57 2.36 1.44 0.21 0.02 1.42 3.72%
  QoQ % 163.16% -75.85% 63.89% 585.71% 950.00% -98.59% -
  Horiz. % 105.63% 40.14% 166.20% 101.41% 14.79% 1.41% 100.00%
DY 0.00 0.00 1.58 0.00 0.00 0.00 0.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 272.41% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.94 2.11 1.94 1.95 1.89 2.51 2.73 -20.38%
  QoQ % -8.06% 8.76% -0.51% 3.17% -24.70% -8.06% -
  Horiz. % 71.06% 77.29% 71.06% 71.43% 69.23% 91.94% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 15/05/17 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 -
Price 3.8900 4.5000 4.1000 3.5700 3.8100 3.3000 5.0000 -
P/RPS 10.76 15.71 9.80 10.77 10.26 10.22 10.57 1.20%
  QoQ % -31.51% 60.31% -9.01% 4.97% 0.39% -3.31% -
  Horiz. % 101.80% 148.63% 92.72% 101.89% 97.07% 96.69% 100.00%
P/EPS 64.56 186.93 43.39 65.32 518.15 3,379.83 68.85 -4.20%
  QoQ % -65.46% 330.81% -33.57% -87.39% -84.67% 4,808.98% -
  Horiz. % 93.77% 271.50% 63.02% 94.87% 752.58% 4,908.98% 100.00%
EY 1.55 0.53 2.30 1.53 0.19 0.03 1.45 4.55%
  QoQ % 192.45% -76.96% 50.33% 705.26% 533.33% -97.93% -
  Horiz. % 106.90% 36.55% 158.62% 105.52% 13.10% 2.07% 100.00%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 256.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.88 2.25 1.99 1.83 2.02 1.75 2.66 -20.67%
  QoQ % -16.44% 13.07% 8.74% -9.41% 15.43% -34.21% -
  Horiz. % 70.68% 84.59% 74.81% 68.80% 75.94% 65.79% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers