Highlights

[CMSB] QoQ Quarter Result on 2017-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -4.17%    YoY -     5.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 395,278 354,987 588,186 347,968 388,273 307,679 449,536 -8.24%
  QoQ % 11.35% -39.65% 69.03% -10.38% 26.19% -31.56% -
  Horiz. % 87.93% 78.97% 130.84% 77.41% 86.37% 68.44% 100.00%
PBT 118,982 56,958 101,763 95,580 96,901 44,852 141,726 -11.04%
  QoQ % 108.89% -44.03% 6.47% -1.36% 116.05% -68.35% -
  Horiz. % 83.95% 40.19% 71.80% 67.44% 68.37% 31.65% 100.00%
Tax -18,559 -13,404 -24,531 -25,920 -22,024 -12,737 -26,332 -20.85%
  QoQ % -38.46% 45.36% 5.36% -17.69% -72.91% 51.63% -
  Horiz. % 70.48% 50.90% 93.16% 98.44% 83.64% 48.37% 100.00%
NP 100,423 43,554 77,232 69,660 74,877 32,115 115,394 -8.87%
  QoQ % 130.57% -43.61% 10.87% -6.97% 133.15% -72.17% -
  Horiz. % 87.03% 37.74% 66.93% 60.37% 64.89% 27.83% 100.00%
NP to SH 91,626 38,977 65,802 62,040 64,737 25,864 101,513 -6.62%
  QoQ % 135.08% -40.77% 6.06% -4.17% 150.30% -74.52% -
  Horiz. % 90.26% 38.40% 64.82% 61.12% 63.77% 25.48% 100.00%
Tax Rate 15.60 % 23.53 % 24.11 % 27.12 % 22.73 % 28.40 % 18.58 % -11.03%
  QoQ % -33.70% -2.41% -11.10% 19.31% -19.96% 52.85% -
  Horiz. % 83.96% 126.64% 129.76% 145.96% 122.34% 152.85% 100.00%
Total Cost 294,855 311,433 510,954 278,308 313,396 275,564 334,142 -8.02%
  QoQ % -5.32% -39.05% 83.59% -11.20% 13.73% -17.53% -
  Horiz. % 88.24% 93.20% 152.92% 83.29% 93.79% 82.47% 100.00%
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
  QoQ % 0.45% 1.37% 3.30% 2.42% 3.50% -2.91% -
  Horiz. % 108.25% 107.77% 106.31% 102.91% 100.49% 97.09% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 85,950 - - - 67,685 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 195.89% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
  QoQ % 0.45% 1.37% 3.30% 2.42% 3.50% -2.91% -
  Horiz. % 108.25% 107.77% 106.31% 102.91% 100.49% 97.09% 100.00%
NOSH 1,074,375 1,074,375 1,074,376 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 25.41 % 12.27 % 13.13 % 20.02 % 19.28 % 10.44 % 25.67 % -0.68%
  QoQ % 107.09% -6.55% -34.42% 3.84% 84.67% -59.33% -
  Horiz. % 98.99% 47.80% 51.15% 77.99% 75.11% 40.67% 100.00%
ROE 3.82 % 1.63 % 2.80 % 2.72 % 2.91 % 1.20 % 4.59 % -11.55%
  QoQ % 134.36% -41.79% 2.94% -6.53% 142.50% -73.86% -
  Horiz. % 83.22% 35.51% 61.00% 59.26% 63.40% 26.14% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.79 33.04 54.75 32.39 36.14 28.64 41.84 -8.24%
  QoQ % 11.35% -39.65% 69.03% -10.38% 26.19% -31.55% -
  Horiz. % 87.93% 78.97% 130.86% 77.41% 86.38% 68.45% 100.00%
EPS 8.53 3.63 6.12 5.78 6.03 2.41 9.45 -6.62%
  QoQ % 134.99% -40.69% 5.88% -4.15% 150.21% -74.50% -
  Horiz. % 90.26% 38.41% 64.76% 61.16% 63.81% 25.50% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.98% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2200 2.1900 2.1200 2.0700 2.0000 2.0600 5.44%
  QoQ % 0.45% 1.37% 3.30% 2.42% 3.50% -2.91% -
  Horiz. % 108.25% 107.77% 106.31% 102.91% 100.49% 97.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.79 33.04 54.75 32.39 36.14 28.64 41.84 -8.24%
  QoQ % 11.35% -39.65% 69.03% -10.38% 26.19% -31.55% -
  Horiz. % 87.93% 78.97% 130.86% 77.41% 86.38% 68.45% 100.00%
EPS 8.53 3.63 6.12 5.78 6.03 2.41 9.45 -6.62%
  QoQ % 134.99% -40.69% 5.88% -4.15% 150.21% -74.50% -
  Horiz. % 90.26% 38.41% 64.76% 61.16% 63.81% 25.50% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.98% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2200 2.1900 2.1200 2.0700 2.0000 2.0600 5.44%
  QoQ % 0.45% 1.37% 3.30% 2.42% 3.50% -2.91% -
  Horiz. % 108.25% 107.77% 106.31% 102.91% 100.49% 97.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3500 3.9500 3.9000 4.0100 4.0200 4.2100 4.0000 -
P/RPS 6.39 11.95 7.12 12.38 11.12 14.70 9.56 -23.61%
  QoQ % -46.53% 67.84% -42.49% 11.33% -24.35% 53.77% -
  Horiz. % 66.84% 125.00% 74.48% 129.50% 116.32% 153.77% 100.00%
P/EPS 27.56 108.88 63.68 69.44 66.72 174.88 42.33 -24.94%
  QoQ % -74.69% 70.98% -8.29% 4.08% -61.85% 313.13% -
  Horiz. % 65.11% 257.22% 150.44% 164.04% 157.62% 413.13% 100.00%
EY 3.63 0.92 1.57 1.44 1.50 0.57 2.36 33.35%
  QoQ % 294.57% -41.40% 9.03% -4.00% 163.16% -75.85% -
  Horiz. % 153.81% 38.98% 66.53% 61.02% 63.56% 24.15% 100.00%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 129.75% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.05 1.78 1.78 1.89 1.94 2.11 1.94 -33.66%
  QoQ % -41.01% 0.00% -5.82% -2.58% -8.06% 8.76% -
  Horiz. % 54.12% 91.75% 91.75% 97.42% 100.00% 108.76% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 15/05/18 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 -
Price 3.5000 3.4200 4.3700 3.5500 3.8900 4.5000 4.1000 -
P/RPS 9.51 10.35 7.98 10.96 10.76 15.71 9.80 -1.99%
  QoQ % -8.12% 29.70% -27.19% 1.86% -31.51% 60.31% -
  Horiz. % 97.04% 105.61% 81.43% 111.84% 109.80% 160.31% 100.00%
P/EPS 41.04 94.27 71.35 61.48 64.56 186.93 43.39 -3.65%
  QoQ % -56.47% 32.12% 16.05% -4.77% -65.46% 330.81% -
  Horiz. % 94.58% 217.26% 164.44% 141.69% 148.79% 430.81% 100.00%
EY 2.44 1.06 1.40 1.63 1.55 0.53 2.30 4.03%
  QoQ % 130.19% -24.29% -14.11% 5.16% 192.45% -76.96% -
  Horiz. % 106.09% 46.09% 60.87% 70.87% 67.39% 23.04% 100.00%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.57 1.54 2.00 1.67 1.88 2.25 1.99 -14.66%
  QoQ % 1.95% -23.00% 19.76% -11.17% -16.44% 13.07% -
  Horiz. % 78.89% 77.39% 100.50% 83.92% 94.47% 113.07% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers