Highlights

[CMSB] QoQ Quarter Result on 2019-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -28.64%    YoY -     4.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 418,177 496,430 465,167 395,278 354,987 588,186 347,968 13.05%
  QoQ % -15.76% 6.72% 17.68% 11.35% -39.65% 69.03% -
  Horiz. % 120.18% 142.67% 133.68% 113.60% 102.02% 169.03% 100.00%
PBT 62,436 86,117 113,308 118,982 56,958 101,763 95,580 -24.73%
  QoQ % -27.50% -24.00% -4.77% 108.89% -44.03% 6.47% -
  Horiz. % 65.32% 90.10% 118.55% 124.48% 59.59% 106.47% 100.00%
Tax -13,763 -20,934 -21,212 -18,559 -13,404 -24,531 -25,920 -34.45%
  QoQ % 34.26% 1.31% -14.29% -38.46% 45.36% 5.36% -
  Horiz. % 53.10% 80.76% 81.84% 71.60% 51.71% 94.64% 100.00%
NP 48,673 65,183 92,096 100,423 43,554 77,232 69,660 -21.28%
  QoQ % -25.33% -29.22% -8.29% 130.57% -43.61% 10.87% -
  Horiz. % 69.87% 93.57% 132.21% 144.16% 62.52% 110.87% 100.00%
NP to SH 40,763 57,123 78,015 91,626 38,977 65,802 62,040 -24.44%
  QoQ % -28.64% -26.78% -14.85% 135.08% -40.77% 6.06% -
  Horiz. % 65.70% 92.07% 125.75% 147.69% 62.83% 106.06% 100.00%
Tax Rate 22.04 % 24.31 % 18.72 % 15.60 % 23.53 % 24.11 % 27.12 % -12.93%
  QoQ % -9.34% 29.86% 20.00% -33.70% -2.41% -11.10% -
  Horiz. % 81.27% 89.64% 69.03% 57.52% 86.76% 88.90% 100.00%
Total Cost 369,504 431,247 373,071 294,855 311,433 510,954 278,308 20.82%
  QoQ % -14.32% 15.59% 26.53% -5.32% -39.05% 83.59% -
  Horiz. % 132.77% 154.95% 134.05% 105.95% 111.90% 183.59% 100.00%
Net Worth 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 9.11%
  QoQ % 1.92% 3.43% 2.76% 0.45% 1.37% 3.30% -
  Horiz. % 113.95% 111.80% 108.09% 105.19% 104.72% 103.30% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 79,175 - - - 85,950 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 106.12% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 9.11%
  QoQ % 1.92% 3.43% 2.76% 0.45% 1.37% 3.30% -
  Horiz. % 113.95% 111.80% 108.09% 105.19% 104.72% 103.30% 100.00%
NOSH 1,072,504 1,069,945 1,070,436 1,074,375 1,074,375 1,074,376 1,074,375 -0.12%
  QoQ % 0.24% -0.05% -0.37% 0.00% -0.00% 0.00% -
  Horiz. % 99.83% 99.59% 99.63% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.64 % 13.13 % 19.80 % 25.41 % 12.27 % 13.13 % 20.02 % -30.36%
  QoQ % -11.35% -33.69% -22.08% 107.09% -6.55% -34.42% -
  Horiz. % 58.14% 65.58% 98.90% 126.92% 61.29% 65.58% 100.00%
ROE 1.57 % 2.24 % 3.17 % 3.82 % 1.63 % 2.80 % 2.72 % -30.70%
  QoQ % -29.91% -29.34% -17.02% 134.36% -41.79% 2.94% -
  Horiz. % 57.72% 82.35% 116.54% 140.44% 59.93% 102.94% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.99 46.40 43.46 36.79 33.04 54.75 32.39 13.17%
  QoQ % -15.97% 6.76% 18.13% 11.35% -39.65% 69.03% -
  Horiz. % 120.38% 143.25% 134.18% 113.58% 102.01% 169.03% 100.00%
EPS 3.80 5.34 7.29 8.53 3.63 6.12 5.78 -24.41%
  QoQ % -28.84% -26.75% -14.54% 134.99% -40.69% 5.88% -
  Horiz. % 65.74% 92.39% 126.12% 147.58% 62.80% 105.88% 100.00%
DPS 0.00 7.40 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4200 2.3800 2.3000 2.2300 2.2200 2.1900 2.1200 9.23%
  QoQ % 1.68% 3.48% 3.14% 0.45% 1.37% 3.30% -
  Horiz. % 114.15% 112.26% 108.49% 105.19% 104.72% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.92 46.21 43.30 36.79 33.04 54.75 32.39 13.04%
  QoQ % -15.78% 6.72% 17.70% 11.35% -39.65% 69.03% -
  Horiz. % 120.16% 142.67% 133.68% 113.58% 102.01% 169.03% 100.00%
EPS 3.79 5.32 7.26 8.53 3.63 6.12 5.78 -24.54%
  QoQ % -28.76% -26.72% -14.89% 134.99% -40.69% 5.88% -
  Horiz. % 65.57% 92.04% 125.61% 147.58% 62.80% 105.88% 100.00%
DPS 0.00 7.37 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.12% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4158 2.3702 2.2916 2.2300 2.2200 2.1900 2.1200 9.11%
  QoQ % 1.92% 3.43% 2.76% 0.45% 1.37% 3.30% -
  Horiz. % 113.95% 111.80% 108.09% 105.19% 104.72% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.3400 2.6900 2.9200 2.3500 3.9500 3.9000 4.0100 -
P/RPS 8.57 5.80 6.72 6.39 11.95 7.12 12.38 -21.76%
  QoQ % 47.76% -13.69% 5.16% -46.53% 67.84% -42.49% -
  Horiz. % 69.22% 46.85% 54.28% 51.62% 96.53% 57.51% 100.00%
P/EPS 87.88 50.39 40.07 27.56 108.88 63.68 69.44 17.02%
  QoQ % 74.40% 25.75% 45.39% -74.69% 70.98% -8.29% -
  Horiz. % 126.56% 72.57% 57.70% 39.69% 156.80% 91.71% 100.00%
EY 1.14 1.98 2.50 3.63 0.92 1.57 1.44 -14.43%
  QoQ % -42.42% -20.80% -31.13% 294.57% -41.40% 9.03% -
  Horiz. % 79.17% 137.50% 173.61% 252.08% 63.89% 109.03% 100.00%
DY 0.00 2.75 0.00 0.00 0.00 2.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.15% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.38 1.13 1.27 1.05 1.78 1.78 1.89 -18.93%
  QoQ % 22.12% -11.02% 20.95% -41.01% 0.00% -5.82% -
  Horiz. % 73.02% 59.79% 67.20% 55.56% 94.18% 94.18% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 29/11/17 -
Price 3.2300 3.0400 3.2200 3.5000 3.4200 4.3700 3.5500 -
P/RPS 8.28 6.55 7.41 9.51 10.35 7.98 10.96 -17.06%
  QoQ % 26.41% -11.61% -22.08% -8.12% 29.70% -27.19% -
  Horiz. % 75.55% 59.76% 67.61% 86.77% 94.43% 72.81% 100.00%
P/EPS 84.98 56.94 44.18 41.04 94.27 71.35 61.48 24.11%
  QoQ % 49.24% 28.88% 7.65% -56.47% 32.12% 16.05% -
  Horiz. % 138.22% 92.62% 71.86% 66.75% 153.33% 116.05% 100.00%
EY 1.18 1.76 2.26 2.44 1.06 1.40 1.63 -19.39%
  QoQ % -32.95% -22.12% -7.38% 130.19% -24.29% -14.11% -
  Horiz. % 72.39% 107.98% 138.65% 149.69% 65.03% 85.89% 100.00%
DY 0.00 2.43 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.79% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.33 1.28 1.40 1.57 1.54 2.00 1.67 -14.09%
  QoQ % 3.91% -8.57% -10.83% 1.95% -23.00% 19.76% -
  Horiz. % 79.64% 76.65% 83.83% 94.01% 92.22% 119.76% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers