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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 399,174 395,278 388,273 398,817 376,855 383,362 338,332 2.79%
  YoY % 0.99% 1.80% -2.64% 5.83% -1.70% 13.31% -
  Horiz. % 117.98% 116.83% 114.76% 117.88% 111.39% 113.31% 100.00%
PBT 65,623 118,982 96,901 42,763 66,707 98,648 68,813 -0.79%
  YoY % -44.85% 22.79% 126.60% -35.89% -32.38% 43.36% -
  Horiz. % 95.36% 172.91% 140.82% 62.14% 96.94% 143.36% 100.00%
Tax -16,823 -18,559 -22,024 -22,364 -16,575 -22,376 -19,487 -2.42%
  YoY % 9.35% 15.73% 1.52% -34.93% 25.93% -14.83% -
  Horiz. % 86.33% 95.24% 113.02% 114.76% 85.06% 114.83% 100.00%
NP 48,800 100,423 74,877 20,399 50,132 76,272 49,326 -0.18%
  YoY % -51.41% 34.12% 267.06% -59.31% -34.27% 54.63% -
  Horiz. % 98.93% 203.59% 151.80% 41.36% 101.63% 154.63% 100.00%
NP to SH 41,332 91,626 64,737 7,900 40,661 66,117 40,014 0.54%
  YoY % -54.89% 41.54% 719.46% -80.57% -38.50% 65.23% -
  Horiz. % 103.29% 228.98% 161.79% 19.74% 101.62% 165.23% 100.00%
Tax Rate 25.64 % 15.60 % 22.73 % 52.30 % 24.85 % 22.68 % 28.32 % -1.64%
  YoY % 64.36% -31.37% -56.54% 110.46% 9.57% -19.92% -
  Horiz. % 90.54% 55.08% 80.26% 184.68% 87.75% 80.08% 100.00%
Total Cost 350,374 294,855 313,396 378,418 326,723 307,090 289,006 3.26%
  YoY % 18.83% -5.92% -17.18% 15.82% 6.39% 6.26% -
  Horiz. % 121.23% 102.02% 108.44% 130.94% 113.05% 106.26% 100.00%
Net Worth 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 1,532,874 8.94%
  YoY % 7.00% 7.73% 9.52% 8.62% 7.54% 13.40% -
  Horiz. % 167.24% 156.30% 145.08% 132.47% 121.95% 113.40% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 16,115 15,520 16,589 -
  YoY % 0.00% 0.00% 0.00% 0.00% 3.84% -6.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.14% 93.56% 100.00%
Div Payout % - % - % - % - % 39.63 % 23.47 % 41.46 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 68.85% -43.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.59% 56.61% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 1,532,874 8.94%
  YoY % 7.00% 7.73% 9.52% 8.62% 7.54% 13.40% -
  Horiz. % 167.24% 156.30% 145.08% 132.47% 121.95% 113.40% 100.00%
NOSH 1,072,625 1,074,375 1,074,375 1,074,375 1,074,375 1,034,694 331,791 21.59%
  YoY % -0.16% 0.00% 0.00% 0.00% 3.84% 211.85% -
  Horiz. % 323.28% 323.81% 323.81% 323.81% 323.81% 311.85% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.23 % 25.41 % 19.28 % 5.11 % 13.30 % 19.90 % 14.58 % -2.89%
  YoY % -51.87% 31.79% 277.30% -61.58% -33.17% 36.49% -
  Horiz. % 83.88% 174.28% 132.24% 35.05% 91.22% 136.49% 100.00%
ROE 1.61 % 3.82 % 2.91 % 0.39 % 2.18 % 3.80 % 2.61 % -7.73%
  YoY % -57.85% 31.27% 646.15% -82.11% -42.63% 45.59% -
  Horiz. % 61.69% 146.36% 111.49% 14.94% 83.52% 145.59% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.21 36.79 36.14 37.12 35.08 37.05 101.97 -15.46%
  YoY % 1.14% 1.80% -2.64% 5.82% -5.32% -63.67% -
  Horiz. % 36.49% 36.08% 35.44% 36.40% 34.40% 36.33% 100.00%
EPS 3.85 8.53 6.03 0.74 3.80 6.39 12.06 -17.32%
  YoY % -54.87% 41.46% 714.86% -80.53% -40.53% -47.01% -
  Horiz. % 31.92% 70.73% 50.00% 6.14% 31.51% 52.99% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 30.00% 30.00% 100.00%
NAPS 2.3900 2.2300 2.0700 1.8900 1.7400 1.6800 4.6200 -10.40%
  YoY % 7.17% 7.73% 9.52% 8.62% 3.57% -63.64% -
  Horiz. % 51.73% 48.27% 44.81% 40.91% 37.66% 36.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.15 36.79 36.14 37.12 35.08 35.68 31.49 2.79%
  YoY % 0.98% 1.80% -2.64% 5.82% -1.68% 13.31% -
  Horiz. % 117.97% 116.83% 114.77% 117.88% 111.40% 113.31% 100.00%
EPS 3.85 8.53 6.03 0.74 3.80 6.15 3.72 0.57%
  YoY % -54.87% 41.46% 714.86% -80.53% -38.21% 65.32% -
  Horiz. % 103.49% 229.30% 162.10% 19.89% 102.15% 165.32% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.44 1.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 4.17% -6.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.40% 93.51% 100.00%
NAPS 2.3861 2.2300 2.0700 1.8900 1.7400 1.6180 1.4268 8.94%
  YoY % 7.00% 7.73% 9.52% 8.62% 7.54% 13.40% -
  Horiz. % 167.23% 156.29% 145.08% 132.46% 121.95% 113.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.0200 2.3500 4.0200 3.5800 5.1500 3.7300 5.2900 -
P/RPS 8.12 6.39 11.12 9.64 14.68 10.07 5.19 7.74%
  YoY % 27.07% -42.54% 15.35% -34.33% 45.78% 94.03% -
  Horiz. % 156.45% 123.12% 214.26% 185.74% 282.85% 194.03% 100.00%
P/EPS 78.37 27.56 66.72 486.87 136.08 58.37 43.86 10.15%
  YoY % 184.36% -58.69% -86.30% 257.78% 133.13% 33.08% -
  Horiz. % 178.68% 62.84% 152.12% 1,110.05% 310.26% 133.08% 100.00%
EY 1.28 3.63 1.50 0.21 0.73 1.71 2.28 -9.17%
  YoY % -64.74% 142.00% 614.29% -71.23% -57.31% -25.00% -
  Horiz. % 56.14% 159.21% 65.79% 9.21% 32.02% 75.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.29 0.40 0.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.50% -57.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 30.53% 42.11% 100.00%
P/NAPS 1.26 1.05 1.94 1.89 2.96 2.22 1.15 1.53%
  YoY % 20.00% -45.88% 2.65% -36.15% 33.33% 93.04% -
  Horiz. % 109.57% 91.30% 168.70% 164.35% 257.39% 193.04% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 30/08/13 -
Price 2.3800 3.5000 3.8900 3.8100 4.9100 4.1900 4.6000 -
P/RPS 6.40 9.51 10.76 10.26 14.00 11.31 4.51 6.00%
  YoY % -32.70% -11.62% 4.87% -26.71% 23.78% 150.78% -
  Horiz. % 141.91% 210.86% 238.58% 227.49% 310.42% 250.78% 100.00%
P/EPS 61.76 41.04 64.56 518.15 129.74 65.57 38.14 8.36%
  YoY % 50.49% -36.43% -87.54% 299.38% 97.86% 71.92% -
  Horiz. % 161.93% 107.60% 169.27% 1,358.55% 340.17% 171.92% 100.00%
EY 1.62 2.44 1.55 0.19 0.77 1.53 2.62 -7.70%
  YoY % -33.61% 57.42% 715.79% -75.32% -49.67% -41.60% -
  Horiz. % 61.83% 93.13% 59.16% 7.25% 29.39% 58.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.31 0.36 1.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% -13.89% -66.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 28.44% 33.03% 100.00%
P/NAPS 1.00 1.57 1.88 2.02 2.82 2.49 1.00 -
  YoY % -36.31% -16.49% -6.93% -28.37% 13.25% 149.00% -
  Horiz. % 100.00% 157.00% 188.00% 202.00% 282.00% 249.00% 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.
 


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
 
 

604  315  535  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.115 
 PDZ-WB 0.055+0.025 
 IRIS 0.29+0.03 
 EDUSPEC 0.020.00 
 MQTECH 0.09+0.025 
 VC 0.08+0.02 
 DGB 0.05+0.015 
 ANZO 0.205-0.03 
 MLAB 0.055+0.015 
 AIRASIA 0.705-0.15 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers