Highlights

[CMSB] YoY Quarter Result on 2016-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     643.23%    YoY -     -10.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 465,167 347,968 356,060 411,844 413,067 335,400 288,284 8.30%
  YoY % 33.68% -2.27% -13.54% -0.30% 23.16% 16.34% -
  Horiz. % 161.36% 120.70% 123.51% 142.86% 143.28% 116.34% 100.00%
PBT 113,308 95,580 94,744 104,564 104,179 62,526 44,523 16.84%
  YoY % 18.55% 0.88% -9.39% 0.37% 66.62% 40.44% -
  Horiz. % 254.49% 214.68% 212.80% 234.85% 233.99% 140.44% 100.00%
Tax -21,212 -25,920 -23,165 -27,145 -18,483 -13,404 -14,976 5.97%
  YoY % 18.16% -11.89% 14.66% -46.86% -37.89% 10.50% -
  Horiz. % 141.64% 173.08% 154.68% 181.26% 123.42% 89.50% 100.00%
NP 92,096 69,660 71,579 77,419 85,696 49,122 29,547 20.85%
  YoY % 32.21% -2.68% -7.54% -9.66% 74.46% 66.25% -
  Horiz. % 311.69% 235.76% 242.25% 262.02% 290.03% 166.25% 100.00%
NP to SH 78,015 62,040 58,715 65,480 72,379 40,992 22,142 23.34%
  YoY % 25.75% 5.66% -10.33% -9.53% 76.57% 85.13% -
  Horiz. % 352.34% 280.19% 265.17% 295.73% 326.89% 185.13% 100.00%
Tax Rate 18.72 % 27.12 % 24.45 % 25.96 % 17.74 % 21.44 % 33.64 % -9.30%
  YoY % -30.97% 10.92% -5.82% 46.34% -17.26% -36.27% -
  Horiz. % 55.65% 80.62% 72.68% 77.17% 52.73% 63.73% 100.00%
Total Cost 373,071 278,308 284,481 334,425 327,371 286,278 258,737 6.29%
  YoY % 34.05% -2.17% -14.93% 2.15% 14.35% 10.64% -
  Horiz. % 144.19% 107.56% 109.95% 129.25% 126.53% 110.64% 100.00%
Net Worth 2,462,002 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 9.48%
  YoY % 8.09% 8.72% 8.94% 7.67% 12.18% 11.41% -
  Horiz. % 172.27% 159.37% 146.59% 134.57% 124.98% 111.41% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,462,002 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 1,429,136 9.48%
  YoY % 8.09% 8.72% 8.94% 7.67% 12.18% 11.41% -
  Horiz. % 172.27% 159.37% 146.59% 134.57% 124.98% 111.41% 100.00%
NOSH 1,070,436 1,074,375 1,074,375 1,074,375 1,038,436 338,776 320,434 22.25%
  YoY % -0.37% 0.00% 0.00% 3.46% 206.53% 5.72% -
  Horiz. % 334.06% 335.29% 335.29% 335.29% 324.07% 105.72% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.80 % 20.02 % 20.10 % 18.80 % 20.75 % 14.65 % 10.25 % 11.59%
  YoY % -1.10% -0.40% 6.91% -9.40% 41.64% 42.93% -
  Horiz. % 193.17% 195.32% 196.10% 183.41% 202.44% 142.93% 100.00%
ROE 3.17 % 2.72 % 2.80 % 3.40 % 4.05 % 2.57 % 1.55 % 12.66%
  YoY % 16.54% -2.86% -17.65% -16.05% 57.59% 65.81% -
  Horiz. % 204.52% 175.48% 180.65% 219.35% 261.29% 165.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.46 32.39 33.14 38.33 39.78 99.00 89.97 -11.42%
  YoY % 34.18% -2.26% -13.54% -3.65% -59.82% 10.04% -
  Horiz. % 48.30% 36.00% 36.83% 42.60% 44.21% 110.04% 100.00%
EPS 7.29 5.78 5.47 6.09 6.97 12.10 6.91 0.90%
  YoY % 26.12% 5.67% -10.18% -12.63% -42.40% 75.11% -
  Horiz. % 105.50% 83.65% 79.16% 88.13% 100.87% 175.11% 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 2.3000 2.1200 1.9500 1.7900 1.7200 4.7000 4.4600 -10.45%
  YoY % 8.49% 8.72% 8.94% 4.07% -63.40% 5.38% -
  Horiz. % 51.57% 47.53% 43.72% 40.13% 38.57% 105.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.30 32.39 33.14 38.33 38.45 31.22 26.83 8.30%
  YoY % 33.68% -2.26% -13.54% -0.31% 23.16% 16.36% -
  Horiz. % 161.39% 120.72% 123.52% 142.86% 143.31% 116.36% 100.00%
EPS 7.26 5.78 5.47 6.09 6.74 3.82 2.06 23.35%
  YoY % 25.61% 5.67% -10.18% -9.64% 76.44% 85.44% -
  Horiz. % 352.43% 280.58% 265.53% 295.63% 327.18% 185.44% 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 2.2916 2.1200 1.9500 1.7900 1.6625 1.4820 1.3302 9.48%
  YoY % 8.09% 8.72% 8.94% 7.67% 12.18% 11.41% -
  Horiz. % 172.27% 159.37% 146.59% 134.57% 124.98% 111.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.9200 4.0100 3.8000 5.1500 4.3500 5.0800 3.3000 -
P/RPS 6.72 12.38 11.47 13.43 10.94 5.13 3.67 10.60%
  YoY % -45.72% 7.93% -14.59% 22.76% 113.26% 39.78% -
  Horiz. % 183.11% 337.33% 312.53% 365.94% 298.09% 139.78% 100.00%
P/EPS 40.07 69.44 69.53 84.50 62.41 41.98 47.76 -2.88%
  YoY % -42.30% -0.13% -17.72% 35.39% 48.67% -12.10% -
  Horiz. % 83.90% 145.39% 145.58% 176.93% 130.67% 87.90% 100.00%
EY 2.50 1.44 1.44 1.18 1.60 2.38 2.09 3.03%
  YoY % 73.61% 0.00% 22.03% -26.25% -32.77% 13.88% -
  Horiz. % 119.62% 68.90% 68.90% 56.46% 76.56% 113.88% 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 1.27 1.89 1.95 2.88 2.53 1.08 0.74 9.42%
  YoY % -32.80% -3.08% -32.29% 13.83% 134.26% 45.95% -
  Horiz. % 171.62% 255.41% 263.51% 389.19% 341.89% 145.95% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 30/11/16 25/11/15 26/11/14 28/11/13 29/11/12 -
Price 3.2200 3.5500 3.5700 5.1700 4.4500 5.9000 3.1000 -
P/RPS 7.41 10.96 10.77 13.49 11.19 5.96 3.45 13.58%
  YoY % -32.39% 1.76% -20.16% 20.55% 87.75% 72.75% -
  Horiz. % 214.78% 317.68% 312.17% 391.01% 324.35% 172.75% 100.00%
P/EPS 44.18 61.48 65.32 84.83 63.85 48.76 44.86 -0.25%
  YoY % -28.14% -5.88% -23.00% 32.86% 30.95% 8.69% -
  Horiz. % 98.48% 137.05% 145.61% 189.10% 142.33% 108.69% 100.00%
EY 2.26 1.63 1.53 1.18 1.57 2.05 2.23 0.22%
  YoY % 38.65% 6.54% 29.66% -24.84% -23.41% -8.07% -
  Horiz. % 101.35% 73.09% 68.61% 52.91% 70.40% 91.93% 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 1.40 1.67 1.83 2.89 2.59 1.26 0.70 12.24%
  YoY % -16.17% -8.74% -36.68% 11.58% 105.56% 80.00% -
  Horiz. % 200.00% 238.57% 261.43% 412.86% 370.00% 180.00% 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.
 


 

27  56  308  1465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.255-0.015 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 VELESTO-WA 0.150.00 
 SCOMIES 0.105+0.005 
 VELESTO 0.330.00 
 DWL 0.66+0.005 
 ARMADA 0.24-0.01 
 PWORTH 0.070.00 
 FITTERS 0.44+0.01 
Partners & Brokers