Highlights

[CMSB] QoQ Quarter Result on 2018-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 15-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -40.77%    YoY -     50.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 496,430 465,167 395,278 354,987 588,186 347,968 388,273 17.75%
  QoQ % 6.72% 17.68% 11.35% -39.65% 69.03% -10.38% -
  Horiz. % 127.86% 119.80% 101.80% 91.43% 151.49% 89.62% 100.00%
PBT 86,117 113,308 118,982 56,958 101,763 95,580 96,901 -7.54%
  QoQ % -24.00% -4.77% 108.89% -44.03% 6.47% -1.36% -
  Horiz. % 88.87% 116.93% 122.79% 58.78% 105.02% 98.64% 100.00%
Tax -20,934 -21,212 -18,559 -13,404 -24,531 -25,920 -22,024 -3.32%
  QoQ % 1.31% -14.29% -38.46% 45.36% 5.36% -17.69% -
  Horiz. % 95.05% 96.31% 84.27% 60.86% 111.38% 117.69% 100.00%
NP 65,183 92,096 100,423 43,554 77,232 69,660 74,877 -8.81%
  QoQ % -29.22% -8.29% 130.57% -43.61% 10.87% -6.97% -
  Horiz. % 87.05% 123.00% 134.12% 58.17% 103.15% 93.03% 100.00%
NP to SH 57,123 78,015 91,626 38,977 65,802 62,040 64,737 -7.98%
  QoQ % -26.78% -14.85% 135.08% -40.77% 6.06% -4.17% -
  Horiz. % 88.24% 120.51% 141.54% 60.21% 101.65% 95.83% 100.00%
Tax Rate 24.31 % 18.72 % 15.60 % 23.53 % 24.11 % 27.12 % 22.73 % 4.57%
  QoQ % 29.86% 20.00% -33.70% -2.41% -11.10% 19.31% -
  Horiz. % 106.95% 82.36% 68.63% 103.52% 106.07% 119.31% 100.00%
Total Cost 431,247 373,071 294,855 311,433 510,954 278,308 313,396 23.64%
  QoQ % 15.59% 26.53% -5.32% -39.05% 83.59% -11.20% -
  Horiz. % 137.60% 119.04% 94.08% 99.37% 163.04% 88.80% 100.00%
Net Worth 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 9.42%
  QoQ % 3.43% 2.76% 0.45% 1.37% 3.30% 2.42% -
  Horiz. % 114.50% 110.70% 107.73% 107.25% 105.80% 102.42% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 79,175 - - - 85,950 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 138.61 % - % - % - % 130.62 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.12% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 9.42%
  QoQ % 3.43% 2.76% 0.45% 1.37% 3.30% 2.42% -
  Horiz. % 114.50% 110.70% 107.73% 107.25% 105.80% 102.42% 100.00%
NOSH 1,069,945 1,070,436 1,074,375 1,074,375 1,074,376 1,074,375 1,074,375 -0.27%
  QoQ % -0.05% -0.37% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 99.59% 99.63% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.13 % 19.80 % 25.41 % 12.27 % 13.13 % 20.02 % 19.28 % -22.54%
  QoQ % -33.69% -22.08% 107.09% -6.55% -34.42% 3.84% -
  Horiz. % 68.10% 102.70% 131.79% 63.64% 68.10% 103.84% 100.00%
ROE 2.24 % 3.17 % 3.82 % 1.63 % 2.80 % 2.72 % 2.91 % -15.97%
  QoQ % -29.34% -17.02% 134.36% -41.79% 2.94% -6.53% -
  Horiz. % 76.98% 108.93% 131.27% 56.01% 96.22% 93.47% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.40 43.46 36.79 33.04 54.75 32.39 36.14 18.07%
  QoQ % 6.76% 18.13% 11.35% -39.65% 69.03% -10.38% -
  Horiz. % 128.39% 120.25% 101.80% 91.42% 151.49% 89.62% 100.00%
EPS 5.34 7.29 8.53 3.63 6.12 5.78 6.03 -7.76%
  QoQ % -26.75% -14.54% 134.99% -40.69% 5.88% -4.15% -
  Horiz. % 88.56% 120.90% 141.46% 60.20% 101.49% 95.85% 100.00%
DPS 7.40 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 2.3000 2.2300 2.2200 2.1900 2.1200 2.0700 9.72%
  QoQ % 3.48% 3.14% 0.45% 1.37% 3.30% 2.42% -
  Horiz. % 114.98% 111.11% 107.73% 107.25% 105.80% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.21 43.30 36.79 33.04 54.75 32.39 36.14 17.75%
  QoQ % 6.72% 17.70% 11.35% -39.65% 69.03% -10.38% -
  Horiz. % 127.86% 119.81% 101.80% 91.42% 151.49% 89.62% 100.00%
EPS 5.32 7.26 8.53 3.63 6.12 5.78 6.03 -7.99%
  QoQ % -26.72% -14.89% 134.99% -40.69% 5.88% -4.15% -
  Horiz. % 88.23% 120.40% 141.46% 60.20% 101.49% 95.85% 100.00%
DPS 7.37 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.12% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3702 2.2916 2.2300 2.2200 2.1900 2.1200 2.0700 9.42%
  QoQ % 3.43% 2.76% 0.45% 1.37% 3.30% 2.42% -
  Horiz. % 114.50% 110.71% 107.73% 107.25% 105.80% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.6900 2.9200 2.3500 3.9500 3.9000 4.0100 4.0200 -
P/RPS 5.80 6.72 6.39 11.95 7.12 12.38 11.12 -35.13%
  QoQ % -13.69% 5.16% -46.53% 67.84% -42.49% 11.33% -
  Horiz. % 52.16% 60.43% 57.46% 107.46% 64.03% 111.33% 100.00%
P/EPS 50.39 40.07 27.56 108.88 63.68 69.44 66.72 -17.02%
  QoQ % 25.75% 45.39% -74.69% 70.98% -8.29% 4.08% -
  Horiz. % 75.52% 60.06% 41.31% 163.19% 95.44% 104.08% 100.00%
EY 1.98 2.50 3.63 0.92 1.57 1.44 1.50 20.27%
  QoQ % -20.80% -31.13% 294.57% -41.40% 9.03% -4.00% -
  Horiz. % 132.00% 166.67% 242.00% 61.33% 104.67% 96.00% 100.00%
DY 2.75 0.00 0.00 0.00 2.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.15% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.13 1.27 1.05 1.78 1.78 1.89 1.94 -30.19%
  QoQ % -11.02% 20.95% -41.01% 0.00% -5.82% -2.58% -
  Horiz. % 58.25% 65.46% 54.12% 91.75% 91.75% 97.42% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 29/11/17 25/08/17 -
Price 3.0400 3.2200 3.5000 3.4200 4.3700 3.5500 3.8900 -
P/RPS 6.55 7.41 9.51 10.35 7.98 10.96 10.76 -28.11%
  QoQ % -11.61% -22.08% -8.12% 29.70% -27.19% 1.86% -
  Horiz. % 60.87% 68.87% 88.38% 96.19% 74.16% 101.86% 100.00%
P/EPS 56.94 44.18 41.04 94.27 71.35 61.48 64.56 -8.01%
  QoQ % 28.88% 7.65% -56.47% 32.12% 16.05% -4.77% -
  Horiz. % 88.20% 68.43% 63.57% 146.02% 110.52% 95.23% 100.00%
EY 1.76 2.26 2.44 1.06 1.40 1.63 1.55 8.81%
  QoQ % -22.12% -7.38% 130.19% -24.29% -14.11% 5.16% -
  Horiz. % 113.55% 145.81% 157.42% 68.39% 90.32% 105.16% 100.00%
DY 2.43 0.00 0.00 0.00 1.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.79% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 1.40 1.57 1.54 2.00 1.67 1.88 -22.55%
  QoQ % -8.57% -10.83% 1.95% -23.00% 19.76% -11.17% -
  Horiz. % 68.09% 74.47% 83.51% 81.91% 106.38% 88.83% 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.
 


 

178  264  562  1178 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.35-0.02 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.305-0.045 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.35+0.03 
 MQTECH 0.025-0.005 
Partners & Brokers