Highlights

[CMSB] YoY Quarter Result on 2014-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     9.47%    YoY -     76.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 347,968 356,060 411,844 413,067 335,400 288,284 240,759 6.32%
  YoY % -2.27% -13.54% -0.30% 23.16% 16.34% 19.74% -
  Horiz. % 144.53% 147.89% 171.06% 171.57% 139.31% 119.74% 100.00%
PBT 95,580 94,744 104,564 104,179 62,526 44,523 52,710 10.42%
  YoY % 0.88% -9.39% 0.37% 66.62% 40.44% -15.53% -
  Horiz. % 181.33% 179.75% 198.38% 197.65% 118.62% 84.47% 100.00%
Tax -25,920 -23,165 -27,145 -18,483 -13,404 -14,976 -4,676 33.00%
  YoY % -11.89% 14.66% -46.86% -37.89% 10.50% -220.27% -
  Horiz. % 554.32% 495.40% 580.52% 395.27% 286.66% 320.27% 100.00%
NP 69,660 71,579 77,419 85,696 49,122 29,547 48,034 6.39%
  YoY % -2.68% -7.54% -9.66% 74.46% 66.25% -38.49% -
  Horiz. % 145.02% 149.02% 161.18% 178.41% 102.27% 61.51% 100.00%
NP to SH 62,040 58,715 65,480 72,379 40,992 22,142 38,140 8.44%
  YoY % 5.66% -10.33% -9.53% 76.57% 85.13% -41.95% -
  Horiz. % 162.66% 153.95% 171.68% 189.77% 107.48% 58.05% 100.00%
Tax Rate 27.12 % 24.45 % 25.96 % 17.74 % 21.44 % 33.64 % 8.87 % 20.45%
  YoY % 10.92% -5.82% 46.34% -17.26% -36.27% 279.26% -
  Horiz. % 305.75% 275.65% 292.67% 200.00% 241.71% 379.26% 100.00%
Total Cost 278,308 284,481 334,425 327,371 286,278 258,737 192,725 6.31%
  YoY % -2.17% -14.93% 2.15% 14.35% 10.64% 34.25% -
  Horiz. % 144.41% 147.61% 173.52% 169.86% 148.54% 134.25% 100.00%
Net Worth 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 8.57%
  YoY % 8.72% 8.94% 7.67% 12.18% 11.41% 2.83% -
  Horiz. % 163.89% 150.74% 138.38% 128.52% 114.57% 102.83% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 1,389,796 8.57%
  YoY % 8.72% 8.94% 7.67% 12.18% 11.41% 2.83% -
  Horiz. % 163.89% 150.74% 138.38% 128.52% 114.57% 102.83% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,038,436 338,776 320,434 329,335 21.76%
  YoY % 0.00% 0.00% 3.46% 206.53% 5.72% -2.70% -
  Horiz. % 326.23% 326.23% 326.23% 315.31% 102.87% 97.30% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 20.02 % 20.10 % 18.80 % 20.75 % 14.65 % 10.25 % 19.95 % 0.06%
  YoY % -0.40% 6.91% -9.40% 41.64% 42.93% -48.62% -
  Horiz. % 100.35% 100.75% 94.24% 104.01% 73.43% 51.38% 100.00%
ROE 2.72 % 2.80 % 3.40 % 4.05 % 2.57 % 1.55 % 2.74 % -0.12%
  YoY % -2.86% -17.65% -16.05% 57.59% 65.81% -43.43% -
  Horiz. % 99.27% 102.19% 124.09% 147.81% 93.80% 56.57% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 32.39 33.14 38.33 39.78 99.00 89.97 73.10 -12.68%
  YoY % -2.26% -13.54% -3.65% -59.82% 10.04% 23.08% -
  Horiz. % 44.31% 45.34% 52.44% 54.42% 135.43% 123.08% 100.00%
EPS 5.78 5.47 6.09 6.97 12.10 6.91 11.58 -10.93%
  YoY % 5.67% -10.18% -12.63% -42.40% 75.11% -40.33% -
  Horiz. % 49.91% 47.24% 52.59% 60.19% 104.49% 59.67% 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 2.1200 1.9500 1.7900 1.7200 4.7000 4.4600 4.2200 -10.83%
  YoY % 8.72% 8.94% 4.07% -63.40% 5.38% 5.69% -
  Horiz. % 50.24% 46.21% 42.42% 40.76% 111.37% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 32.39 33.14 38.33 38.45 31.22 26.83 22.41 6.33%
  YoY % -2.26% -13.54% -0.31% 23.16% 16.36% 19.72% -
  Horiz. % 144.53% 147.88% 171.04% 171.58% 139.31% 119.72% 100.00%
EPS 5.78 5.47 6.09 6.74 3.82 2.06 3.55 8.46%
  YoY % 5.67% -10.18% -9.64% 76.44% 85.44% -41.97% -
  Horiz. % 162.82% 154.08% 171.55% 189.86% 107.61% 58.03% 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 2.1200 1.9500 1.7900 1.6625 1.4820 1.3302 1.2936 8.57%
  YoY % 8.72% 8.94% 7.67% 12.18% 11.41% 2.83% -
  Horiz. % 163.88% 150.74% 138.37% 128.52% 114.56% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.0100 3.8000 5.1500 4.3500 5.0800 3.3000 1.9500 -
P/RPS 12.38 11.47 13.43 10.94 5.13 3.67 2.67 29.10%
  YoY % 7.93% -14.59% 22.76% 113.26% 39.78% 37.45% -
  Horiz. % 463.67% 429.59% 503.00% 409.74% 192.13% 137.45% 100.00%
P/EPS 69.44 69.53 84.50 62.41 41.98 47.76 16.84 26.61%
  YoY % -0.13% -17.72% 35.39% 48.67% -12.10% 183.61% -
  Horiz. % 412.35% 412.89% 501.78% 370.61% 249.29% 283.61% 100.00%
EY 1.44 1.44 1.18 1.60 2.38 2.09 5.94 -21.02%
  YoY % 0.00% 22.03% -26.25% -32.77% 13.88% -64.81% -
  Horiz. % 24.24% 24.24% 19.87% 26.94% 40.07% 35.19% 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 1.89 1.95 2.88 2.53 1.08 0.74 0.46 26.53%
  YoY % -3.08% -32.29% 13.83% 134.26% 45.95% 60.87% -
  Horiz. % 410.87% 423.91% 626.09% 550.00% 234.78% 160.87% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 25/11/11 -
Price 3.5500 3.5700 5.1700 4.4500 5.9000 3.1000 2.0800 -
P/RPS 10.96 10.77 13.49 11.19 5.96 3.45 2.85 25.14%
  YoY % 1.76% -20.16% 20.55% 87.75% 72.75% 21.05% -
  Horiz. % 384.56% 377.89% 473.33% 392.63% 209.12% 121.05% 100.00%
P/EPS 61.48 65.32 84.83 63.85 48.76 44.86 17.96 22.74%
  YoY % -5.88% -23.00% 32.86% 30.95% 8.69% 149.78% -
  Horiz. % 342.32% 363.70% 472.33% 355.51% 271.49% 249.78% 100.00%
EY 1.63 1.53 1.18 1.57 2.05 2.23 5.57 -18.50%
  YoY % 6.54% 29.66% -24.84% -23.41% -8.07% -59.96% -
  Horiz. % 29.26% 27.47% 21.18% 28.19% 36.80% 40.04% 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 1.67 1.83 2.89 2.59 1.26 0.70 0.49 22.65%
  YoY % -8.74% -36.68% 11.58% 105.56% 80.00% 42.86% -
  Horiz. % 340.82% 373.47% 589.80% 528.57% 257.14% 142.86% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers