Highlights

[CMSB] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -99.57%    YoY -     -98.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 418,177 354,987 307,679 346,906 490,989 373,239 310,359 5.09%
  YoY % 17.80% 15.38% -11.31% -29.35% 31.55% 20.26% -
  Horiz. % 134.74% 114.38% 99.14% 111.78% 158.20% 120.26% 100.00%
PBT 62,436 56,958 44,852 22,906 95,010 66,191 54,813 2.19%
  YoY % 9.62% 26.99% 95.81% -75.89% 43.54% 20.76% -
  Horiz. % 113.91% 103.91% 81.83% 41.79% 173.33% 120.76% 100.00%
Tax -13,763 -13,404 -12,737 -12,967 -23,996 -18,489 -16,806 -3.27%
  YoY % -2.68% -5.24% 1.77% 45.96% -29.79% -10.01% -
  Horiz. % 81.89% 79.76% 75.79% 77.16% 142.78% 110.01% 100.00%
NP 48,673 43,554 32,115 9,939 71,014 47,702 38,007 4.21%
  YoY % 11.75% 35.62% 223.12% -86.00% 48.87% 25.51% -
  Horiz. % 128.06% 114.59% 84.50% 26.15% 186.84% 125.51% 100.00%
NP to SH 40,763 38,977 25,864 1,049 57,423 38,896 28,727 6.00%
  YoY % 4.58% 50.70% 2,365.59% -98.17% 47.63% 35.40% -
  Horiz. % 141.90% 135.68% 90.03% 3.65% 199.89% 135.40% 100.00%
Tax Rate 22.04 % 23.53 % 28.40 % 56.61 % 25.26 % 27.93 % 30.66 % -5.35%
  YoY % -6.33% -17.15% -49.83% 124.11% -9.56% -8.90% -
  Horiz. % 71.89% 76.74% 92.63% 184.64% 82.39% 91.10% 100.00%
Total Cost 369,504 311,433 275,564 336,967 419,975 325,537 272,352 5.21%
  YoY % 18.65% 13.02% -18.22% -19.76% 29.01% 19.53% -
  Horiz. % 135.67% 114.35% 101.18% 123.72% 154.20% 119.53% 100.00%
Net Worth 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 9.53%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.73% 12.95% -
  Horiz. % 172.75% 158.75% 143.02% 135.15% 123.94% 112.95% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,502,444 9.53%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.73% 12.95% -
  Horiz. % 172.75% 158.75% 143.02% 135.15% 123.94% 112.95% 100.00%
NOSH 1,072,504 1,074,375 1,074,375 1,074,375 1,040,271 339,406 322,413 22.17%
  YoY % -0.17% 0.00% 0.00% 3.28% 206.50% 5.27% -
  Horiz. % 332.65% 333.23% 333.23% 333.23% 322.65% 105.27% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.64 % 12.27 % 10.44 % 2.87 % 14.46 % 12.78 % 12.25 % -0.85%
  YoY % -5.13% 17.53% 263.76% -80.15% 13.15% 4.33% -
  Horiz. % 95.02% 100.16% 85.22% 23.43% 118.04% 104.33% 100.00%
ROE 1.57 % 1.63 % 1.20 % 0.05 % 3.08 % 2.29 % 1.91 % -3.21%
  YoY % -3.68% 35.83% 2,300.00% -98.38% 34.50% 19.90% -
  Horiz. % 82.20% 85.34% 62.83% 2.62% 161.26% 119.90% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.99 33.04 28.64 32.29 47.20 109.97 96.26 -13.98%
  YoY % 18.01% 15.36% -11.30% -31.59% -57.08% 14.24% -
  Horiz. % 40.50% 34.32% 29.75% 33.54% 49.03% 114.24% 100.00%
EPS 3.80 3.63 2.41 0.10 5.52 11.46 8.91 -13.23%
  YoY % 4.68% 50.62% 2,310.00% -98.19% -51.83% 28.62% -
  Horiz. % 42.65% 40.74% 27.05% 1.12% 61.95% 128.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4200 2.2200 2.0000 1.8900 1.7900 5.0000 4.6600 -10.34%
  YoY % 9.01% 11.00% 5.82% 5.59% -64.20% 7.30% -
  Horiz. % 51.93% 47.64% 42.92% 40.56% 38.41% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,070,961
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.05 33.15 28.73 32.39 45.85 34.85 28.98 5.09%
  YoY % 17.80% 15.38% -11.30% -29.36% 31.56% 20.26% -
  Horiz. % 134.75% 114.39% 99.14% 111.77% 158.21% 120.26% 100.00%
EPS 3.81 3.64 2.42 0.10 5.36 3.63 2.68 6.04%
  YoY % 4.67% 50.41% 2,320.00% -98.13% 47.66% 35.45% -
  Horiz. % 142.16% 135.82% 90.30% 3.73% 200.00% 135.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4235 2.2271 2.0064 1.8960 1.7387 1.5846 1.4029 9.53%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.72% 12.95% -
  Horiz. % 172.75% 158.75% 143.02% 135.15% 123.94% 112.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3400 3.9500 4.2100 4.7500 4.5000 9.8000 3.0200 -
P/RPS 8.57 11.95 14.70 14.71 9.53 8.91 3.14 18.21%
  YoY % -28.28% -18.71% -0.07% 54.35% 6.96% 183.76% -
  Horiz. % 272.93% 380.57% 468.15% 468.47% 303.50% 283.76% 100.00%
P/EPS 87.88 108.88 174.88 4,864.90 81.52 85.51 33.89 17.20%
  YoY % -19.29% -37.74% -96.41% 5,867.74% -4.67% 152.32% -
  Horiz. % 259.31% 321.27% 516.02% 14,354.97% 240.54% 252.32% 100.00%
EY 1.14 0.92 0.57 0.02 1.23 1.17 2.95 -14.65%
  YoY % 23.91% 61.40% 2,750.00% -98.37% 5.13% -60.34% -
  Horiz. % 38.64% 31.19% 19.32% 0.68% 41.69% 39.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.38 1.78 2.11 2.51 2.51 1.96 0.65 13.36%
  YoY % -22.47% -15.64% -15.94% 0.00% 28.06% 201.54% -
  Horiz. % 212.31% 273.85% 324.62% 386.15% 386.15% 301.54% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 15/05/18 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 -
Price 3.2300 3.4200 4.5000 3.3000 5.3700 9.8600 5.3000 -
P/RPS 8.28 10.35 15.71 10.22 11.38 8.97 5.51 7.02%
  YoY % -20.00% -34.12% 53.72% -10.19% 26.87% 62.79% -
  Horiz. % 150.27% 187.84% 285.12% 185.48% 206.53% 162.79% 100.00%
P/EPS 84.98 94.27 186.93 3,379.83 97.28 86.04 59.48 6.12%
  YoY % -9.85% -49.57% -94.47% 3,374.33% 13.06% 44.65% -
  Horiz. % 142.87% 158.49% 314.27% 5,682.30% 163.55% 144.65% 100.00%
EY 1.18 1.06 0.53 0.03 1.03 1.16 1.68 -5.72%
  YoY % 11.32% 100.00% 1,666.67% -97.09% -11.21% -30.95% -
  Horiz. % 70.24% 63.10% 31.55% 1.79% 61.31% 69.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 1.54 2.25 1.75 3.00 1.97 1.14 2.60%
  YoY % -13.64% -31.56% 28.57% -41.67% 52.28% 72.81% -
  Horiz. % 116.67% 135.09% 197.37% 153.51% 263.16% 172.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS