Highlights

[CMSB] QoQ Quarter Result on 2016-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     72.89%    YoY -     30.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 347,968 388,273 307,679 449,536 356,060 398,817 346,906 0.20%
  QoQ % -10.38% 26.19% -31.56% 26.25% -10.72% 14.96% -
  Horiz. % 100.31% 111.92% 88.69% 129.58% 102.64% 114.96% 100.00%
PBT 95,580 96,901 44,852 141,726 94,744 42,763 22,906 158.96%
  QoQ % -1.36% 116.05% -68.35% 49.59% 121.56% 86.69% -
  Horiz. % 417.27% 423.04% 195.81% 618.73% 413.62% 186.69% 100.00%
Tax -25,920 -22,024 -12,737 -26,332 -23,165 -22,364 -12,967 58.62%
  QoQ % -17.69% -72.91% 51.63% -13.67% -3.58% -72.47% -
  Horiz. % 199.89% 169.85% 98.23% 203.07% 178.65% 172.47% 100.00%
NP 69,660 74,877 32,115 115,394 71,579 20,399 9,939 265.80%
  QoQ % -6.97% 133.15% -72.17% 61.21% 250.89% 105.24% -
  Horiz. % 700.88% 753.37% 323.12% 1,161.02% 720.18% 205.24% 100.00%
NP to SH 62,040 64,737 25,864 101,513 58,715 7,900 1,049 1,414.21%
  QoQ % -4.17% 150.30% -74.52% 72.89% 643.23% 653.10% -
  Horiz. % 5,914.20% 6,171.31% 2,465.59% 9,677.12% 5,597.24% 753.10% 100.00%
Tax Rate 27.12 % 22.73 % 28.40 % 18.58 % 24.45 % 52.30 % 56.61 % -38.75%
  QoQ % 19.31% -19.96% 52.85% -24.01% -53.25% -7.61% -
  Horiz. % 47.91% 40.15% 50.17% 32.82% 43.19% 92.39% 100.00%
Total Cost 278,308 313,396 275,564 334,142 284,481 378,418 336,967 -11.96%
  QoQ % -11.20% 13.73% -17.53% 17.46% -24.82% 12.30% -
  Horiz. % 82.59% 93.00% 81.78% 99.16% 84.42% 112.30% 100.00%
Net Worth 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 7.95%
  QoQ % 2.42% 3.50% -2.91% 5.64% 3.17% 0.00% -
  Horiz. % 112.17% 109.52% 105.82% 108.99% 103.17% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 67,685 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 66.68 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 7.95%
  QoQ % 2.42% 3.50% -2.91% 5.64% 3.17% 0.00% -
  Horiz. % 112.17% 109.52% 105.82% 108.99% 103.17% 100.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.02 % 19.28 % 10.44 % 25.67 % 20.10 % 5.11 % 2.87 % 264.65%
  QoQ % 3.84% 84.67% -59.33% 27.71% 293.35% 78.05% -
  Horiz. % 697.56% 671.78% 363.76% 894.43% 700.35% 178.05% 100.00%
ROE 2.72 % 2.91 % 1.20 % 4.59 % 2.80 % 0.39 % 0.05 % 1,332.22%
  QoQ % -6.53% 142.50% -73.86% 63.93% 617.95% 680.00% -
  Horiz. % 5,440.00% 5,820.00% 2,400.00% 9,180.00% 5,600.00% 780.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.39 36.14 28.64 41.84 33.14 37.12 32.29 0.21%
  QoQ % -10.38% 26.19% -31.55% 26.25% -10.72% 14.96% -
  Horiz. % 100.31% 111.92% 88.70% 129.58% 102.63% 114.96% 100.00%
EPS 5.78 6.03 2.41 9.45 5.47 0.74 0.10 1,391.24%
  QoQ % -4.15% 150.21% -74.50% 72.76% 639.19% 640.00% -
  Horiz. % 5,780.00% 6,030.00% 2,410.00% 9,450.00% 5,470.00% 740.00% 100.00%
DPS 0.00 0.00 0.00 6.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1200 2.0700 2.0000 2.0600 1.9500 1.8900 1.8900 7.95%
  QoQ % 2.42% 3.50% -2.91% 5.64% 3.17% 0.00% -
  Horiz. % 112.17% 109.52% 105.82% 108.99% 103.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.39 36.14 28.64 41.84 33.14 37.12 32.29 0.21%
  QoQ % -10.38% 26.19% -31.55% 26.25% -10.72% 14.96% -
  Horiz. % 100.31% 111.92% 88.70% 129.58% 102.63% 114.96% 100.00%
EPS 5.78 6.03 2.41 9.45 5.47 0.74 0.10 1,391.24%
  QoQ % -4.15% 150.21% -74.50% 72.76% 639.19% 640.00% -
  Horiz. % 5,780.00% 6,030.00% 2,410.00% 9,450.00% 5,470.00% 740.00% 100.00%
DPS 0.00 0.00 0.00 6.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1200 2.0700 2.0000 2.0600 1.9500 1.8900 1.8900 7.95%
  QoQ % 2.42% 3.50% -2.91% 5.64% 3.17% 0.00% -
  Horiz. % 112.17% 109.52% 105.82% 108.99% 103.17% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.0100 4.0200 4.2100 4.0000 3.8000 3.5800 4.7500 -
P/RPS 12.38 11.12 14.70 9.56 11.47 9.64 14.71 -10.85%
  QoQ % 11.33% -24.35% 53.77% -16.65% 18.98% -34.47% -
  Horiz. % 84.16% 75.59% 99.93% 64.99% 77.97% 65.53% 100.00%
P/EPS 69.44 66.72 174.88 42.33 69.53 486.87 4,864.90 -94.10%
  QoQ % 4.08% -61.85% 313.13% -39.12% -85.72% -89.99% -
  Horiz. % 1.43% 1.37% 3.59% 0.87% 1.43% 10.01% 100.00%
EY 1.44 1.50 0.57 2.36 1.44 0.21 0.02 1,626.20%
  QoQ % -4.00% 163.16% -75.85% 63.89% 585.71% 950.00% -
  Horiz. % 7,200.00% 7,500.00% 2,850.00% 11,800.00% 7,200.00% 1,050.00% 100.00%
DY 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.89 1.94 2.11 1.94 1.95 1.89 2.51 -17.22%
  QoQ % -2.58% -8.06% 8.76% -0.51% 3.17% -24.70% -
  Horiz. % 75.30% 77.29% 84.06% 77.29% 77.69% 75.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 15/05/17 24/02/17 30/11/16 30/08/16 16/05/16 -
Price 3.5500 3.8900 4.5000 4.1000 3.5700 3.8100 3.3000 -
P/RPS 10.96 10.76 15.71 9.80 10.77 10.26 10.22 4.77%
  QoQ % 1.86% -31.51% 60.31% -9.01% 4.97% 0.39% -
  Horiz. % 107.24% 105.28% 153.72% 95.89% 105.38% 100.39% 100.00%
P/EPS 61.48 64.56 186.93 43.39 65.32 518.15 3,379.83 -93.07%
  QoQ % -4.77% -65.46% 330.81% -33.57% -87.39% -84.67% -
  Horiz. % 1.82% 1.91% 5.53% 1.28% 1.93% 15.33% 100.00%
EY 1.63 1.55 0.53 2.30 1.53 0.19 0.03 1,331.05%
  QoQ % 5.16% 192.45% -76.96% 50.33% 705.26% 533.33% -
  Horiz. % 5,433.33% 5,166.67% 1,766.67% 7,666.67% 5,100.00% 633.33% 100.00%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.67 1.88 2.25 1.99 1.83 2.02 1.75 -3.07%
  QoQ % -11.17% -16.44% 13.07% 8.74% -9.41% 15.43% -
  Horiz. % 95.43% 107.43% 128.57% 113.71% 104.57% 115.43% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers