Highlights

[CMSB] YoY Quarter Result on 2017-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     150.30%    YoY -     719.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,278 388,273 398,817 376,855 383,362 338,332 292,201 5.16%
  YoY % 1.80% -2.64% 5.83% -1.70% 13.31% 15.79% -
  Horiz. % 135.28% 132.88% 136.49% 128.97% 131.20% 115.79% 100.00%
PBT 118,982 96,901 42,763 66,707 98,648 68,813 70,113 9.21%
  YoY % 22.79% 126.60% -35.89% -32.38% 43.36% -1.85% -
  Horiz. % 169.70% 138.21% 60.99% 95.14% 140.70% 98.15% 100.00%
Tax -18,559 -22,024 -22,364 -16,575 -22,376 -19,487 -14,851 3.78%
  YoY % 15.73% 1.52% -34.93% 25.93% -14.83% -31.22% -
  Horiz. % 124.97% 148.30% 150.59% 111.61% 150.67% 131.22% 100.00%
NP 100,423 74,877 20,399 50,132 76,272 49,326 55,262 10.46%
  YoY % 34.12% 267.06% -59.31% -34.27% 54.63% -10.74% -
  Horiz. % 181.72% 135.49% 36.91% 90.72% 138.02% 89.26% 100.00%
NP to SH 91,626 64,737 7,900 40,661 66,117 40,014 47,096 11.73%
  YoY % 41.54% 719.46% -80.57% -38.50% 65.23% -15.04% -
  Horiz. % 194.55% 137.46% 16.77% 86.34% 140.39% 84.96% 100.00%
Tax Rate 15.60 % 22.73 % 52.30 % 24.85 % 22.68 % 28.32 % 21.18 % -4.97%
  YoY % -31.37% -56.54% 110.46% 9.57% -19.92% 33.71% -
  Horiz. % 73.65% 107.32% 246.93% 117.33% 107.08% 133.71% 100.00%
Total Cost 294,855 313,396 378,418 326,723 307,090 289,006 236,939 3.71%
  YoY % -5.92% -17.18% 15.82% 6.39% 6.26% 21.97% -
  Horiz. % 124.44% 132.27% 159.71% 137.89% 129.61% 121.97% 100.00%
Net Worth 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 1,532,874 1,357,841 9.92%
  YoY % 7.73% 9.52% 8.62% 7.54% 13.40% 12.89% -
  Horiz. % 176.45% 163.79% 149.54% 137.68% 128.02% 112.89% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 16,115 15,520 16,589 16,478 -
  YoY % 0.00% 0.00% 0.00% 3.84% -6.44% 0.67% -
  Horiz. % 0.00% 0.00% 0.00% 97.80% 94.18% 100.67% 100.00%
Div Payout % - % - % - % 39.63 % 23.47 % 41.46 % 34.99 % -
  YoY % 0.00% 0.00% 0.00% 68.85% -43.39% 18.49% -
  Horiz. % 0.00% 0.00% 0.00% 113.26% 67.08% 118.49% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 1,532,874 1,357,841 9.92%
  YoY % 7.73% 9.52% 8.62% 7.54% 13.40% 12.89% -
  Horiz. % 176.45% 163.79% 149.54% 137.68% 128.02% 112.89% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,034,694 331,791 329,573 21.76%
  YoY % 0.00% 0.00% 0.00% 3.84% 211.85% 0.67% -
  Horiz. % 325.99% 325.99% 325.99% 325.99% 313.95% 100.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 25.41 % 19.28 % 5.11 % 13.30 % 19.90 % 14.58 % 18.91 % 5.05%
  YoY % 31.79% 277.30% -61.58% -33.17% 36.49% -22.90% -
  Horiz. % 134.37% 101.96% 27.02% 70.33% 105.24% 77.10% 100.00%
ROE 3.82 % 2.91 % 0.39 % 2.18 % 3.80 % 2.61 % 3.47 % 1.61%
  YoY % 31.27% 646.15% -82.11% -42.63% 45.59% -24.78% -
  Horiz. % 110.09% 83.86% 11.24% 62.82% 109.51% 75.22% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.79 36.14 37.12 35.08 37.05 101.97 88.66 -13.63%
  YoY % 1.80% -2.64% 5.82% -5.32% -63.67% 15.01% -
  Horiz. % 41.50% 40.76% 41.87% 39.57% 41.79% 115.01% 100.00%
EPS 8.53 6.03 0.74 3.80 6.39 12.06 14.29 -8.24%
  YoY % 41.46% 714.86% -80.53% -40.53% -47.01% -15.61% -
  Horiz. % 59.69% 42.20% 5.18% 26.59% 44.72% 84.39% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -70.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.00% 30.00% 100.00% 100.00%
NAPS 2.2300 2.0700 1.8900 1.7400 1.6800 4.6200 4.1200 -9.72%
  YoY % 7.73% 9.52% 8.62% 3.57% -63.64% 12.14% -
  Horiz. % 54.13% 50.24% 45.87% 42.23% 40.78% 112.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.79 36.14 37.12 35.08 35.68 31.49 27.20 5.16%
  YoY % 1.80% -2.64% 5.82% -1.68% 13.31% 15.77% -
  Horiz. % 135.26% 132.87% 136.47% 128.97% 131.18% 115.77% 100.00%
EPS 8.53 6.03 0.74 3.80 6.15 3.72 4.38 11.74%
  YoY % 41.46% 714.86% -80.53% -38.21% 65.32% -15.07% -
  Horiz. % 194.75% 137.67% 16.89% 86.76% 140.41% 84.93% 100.00%
DPS 0.00 0.00 0.00 1.50 1.44 1.54 1.53 -
  YoY % 0.00% 0.00% 0.00% 4.17% -6.49% 0.65% -
  Horiz. % 0.00% 0.00% 0.00% 98.04% 94.12% 100.65% 100.00%
NAPS 2.2300 2.0700 1.8900 1.7400 1.6180 1.4268 1.2638 9.92%
  YoY % 7.73% 9.52% 8.62% 7.54% 13.40% 12.90% -
  Horiz. % 176.45% 163.79% 149.55% 137.68% 128.03% 112.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3500 4.0200 3.5800 5.1500 3.7300 5.2900 2.3800 -
P/RPS 6.39 11.12 9.64 14.68 10.07 5.19 2.68 15.58%
  YoY % -42.54% 15.35% -34.33% 45.78% 94.03% 93.66% -
  Horiz. % 238.43% 414.93% 359.70% 547.76% 375.75% 193.66% 100.00%
P/EPS 27.56 66.72 486.87 136.08 58.37 43.86 16.66 8.75%
  YoY % -58.69% -86.30% 257.78% 133.13% 33.08% 163.27% -
  Horiz. % 165.43% 400.48% 2,922.39% 816.81% 350.36% 263.27% 100.00%
EY 3.63 1.50 0.21 0.73 1.71 2.28 6.00 -8.03%
  YoY % 142.00% 614.29% -71.23% -57.31% -25.00% -62.00% -
  Horiz. % 60.50% 25.00% 3.50% 12.17% 28.50% 38.00% 100.00%
DY 0.00 0.00 0.00 0.29 0.40 0.95 2.10 -
  YoY % 0.00% 0.00% 0.00% -27.50% -57.89% -54.76% -
  Horiz. % 0.00% 0.00% 0.00% 13.81% 19.05% 45.24% 100.00%
P/NAPS 1.05 1.94 1.89 2.96 2.22 1.15 0.58 10.39%
  YoY % -45.88% 2.65% -36.15% 33.33% 93.04% 98.28% -
  Horiz. % 181.03% 334.48% 325.86% 510.34% 382.76% 198.28% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 30/08/13 29/08/12 -
Price 3.5000 3.8900 3.8100 4.9100 4.1900 4.6000 3.2800 -
P/RPS 9.51 10.76 10.26 14.00 11.31 4.51 3.70 17.03%
  YoY % -11.62% 4.87% -26.71% 23.78% 150.78% 21.89% -
  Horiz. % 257.03% 290.81% 277.30% 378.38% 305.68% 121.89% 100.00%
P/EPS 41.04 64.56 518.15 129.74 65.57 38.14 22.95 10.17%
  YoY % -36.43% -87.54% 299.38% 97.86% 71.92% 66.19% -
  Horiz. % 178.82% 281.31% 2,257.73% 565.32% 285.71% 166.19% 100.00%
EY 2.44 1.55 0.19 0.77 1.53 2.62 4.36 -9.22%
  YoY % 57.42% 715.79% -75.32% -49.67% -41.60% -39.91% -
  Horiz. % 55.96% 35.55% 4.36% 17.66% 35.09% 60.09% 100.00%
DY 0.00 0.00 0.00 0.31 0.36 1.09 1.52 -
  YoY % 0.00% 0.00% 0.00% -13.89% -66.97% -28.29% -
  Horiz. % 0.00% 0.00% 0.00% 20.39% 23.68% 71.71% 100.00%
P/NAPS 1.57 1.88 2.02 2.82 2.49 1.00 0.80 11.89%
  YoY % -16.49% -6.93% -28.37% 13.25% 149.00% 25.00% -
  Horiz. % 196.25% 235.00% 252.50% 352.50% 311.25% 125.00% 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.
 


 

385  274  557  966 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.705+0.05 
 NETX 0.0150.00 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.01 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers