Highlights

[CMSB] YoY Quarter Result on 2018-09-30 [#3]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -14.85%    YoY -     25.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 467,176 465,167 347,968 356,060 411,844 413,067 335,400 5.68%
  YoY % 0.43% 33.68% -2.27% -13.54% -0.30% 23.16% -
  Horiz. % 139.29% 138.69% 103.75% 106.16% 122.79% 123.16% 100.00%
PBT 102,792 113,308 95,580 94,744 104,564 104,179 62,526 8.63%
  YoY % -9.28% 18.55% 0.88% -9.39% 0.37% 66.62% -
  Horiz. % 164.40% 181.22% 152.86% 151.53% 167.23% 166.62% 100.00%
Tax -20,200 -21,212 -25,920 -23,165 -27,145 -18,483 -13,404 7.07%
  YoY % 4.77% 18.16% -11.89% 14.66% -46.86% -37.89% -
  Horiz. % 150.70% 158.25% 193.38% 172.82% 202.51% 137.89% 100.00%
NP 82,592 92,096 69,660 71,579 77,419 85,696 49,122 9.04%
  YoY % -10.32% 32.21% -2.68% -7.54% -9.66% 74.46% -
  Horiz. % 168.14% 187.48% 141.81% 145.72% 157.61% 174.46% 100.00%
NP to SH 72,832 78,015 62,040 58,715 65,480 72,379 40,992 10.05%
  YoY % -6.64% 25.75% 5.66% -10.33% -9.53% 76.57% -
  Horiz. % 177.67% 190.32% 151.35% 143.24% 159.74% 176.57% 100.00%
Tax Rate 19.65 % 18.72 % 27.12 % 24.45 % 25.96 % 17.74 % 21.44 % -1.44%
  YoY % 4.97% -30.97% 10.92% -5.82% 46.34% -17.26% -
  Horiz. % 91.65% 87.31% 126.49% 114.04% 121.08% 82.74% 100.00%
Total Cost 384,584 373,071 278,308 284,481 334,425 327,371 286,278 5.04%
  YoY % 3.09% 34.05% -2.17% -14.93% 2.15% 14.35% -
  Horiz. % 134.34% 130.32% 97.22% 99.37% 116.82% 114.35% 100.00%
Net Worth 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 8.78%
  YoY % 7.18% 8.09% 8.72% 8.94% 7.67% 12.18% -
  Horiz. % 165.72% 154.62% 143.05% 131.58% 120.78% 112.18% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,786,110 1,592,251 8.78%
  YoY % 7.18% 8.09% 8.72% 8.94% 7.67% 12.18% -
  Horiz. % 165.72% 154.62% 143.05% 131.58% 120.78% 112.18% 100.00%
NOSH 1,072,625 1,070,436 1,074,375 1,074,375 1,074,375 1,038,436 338,776 21.17%
  YoY % 0.20% -0.37% 0.00% 0.00% 3.46% 206.53% -
  Horiz. % 316.62% 315.97% 317.13% 317.13% 317.13% 306.53% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.68 % 19.80 % 20.02 % 20.10 % 18.80 % 20.75 % 14.65 % 3.18%
  YoY % -10.71% -1.10% -0.40% 6.91% -9.40% 41.64% -
  Horiz. % 120.68% 135.15% 136.66% 137.20% 128.33% 141.64% 100.00%
ROE 2.76 % 3.17 % 2.72 % 2.80 % 3.40 % 4.05 % 2.57 % 1.20%
  YoY % -12.93% 16.54% -2.86% -17.65% -16.05% 57.59% -
  Horiz. % 107.39% 123.35% 105.84% 108.95% 132.30% 157.59% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.55 43.46 32.39 33.14 38.33 39.78 99.00 -12.79%
  YoY % 0.21% 34.18% -2.26% -13.54% -3.65% -59.82% -
  Horiz. % 43.99% 43.90% 32.72% 33.47% 38.72% 40.18% 100.00%
EPS 6.79 7.29 5.78 5.47 6.09 6.97 12.10 -9.18%
  YoY % -6.86% 26.12% 5.67% -10.18% -12.63% -42.40% -
  Horiz. % 56.12% 60.25% 47.77% 45.21% 50.33% 57.60% 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 2.4600 2.3000 2.1200 1.9500 1.7900 1.7200 4.7000 -10.22%
  YoY % 6.96% 8.49% 8.72% 8.94% 4.07% -63.40% -
  Horiz. % 52.34% 48.94% 45.11% 41.49% 38.09% 36.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.48 43.30 32.39 33.14 38.33 38.45 31.22 5.67%
  YoY % 0.42% 33.68% -2.26% -13.54% -0.31% 23.16% -
  Horiz. % 139.27% 138.69% 103.75% 106.15% 122.77% 123.16% 100.00%
EPS 6.78 7.26 5.78 5.47 6.09 6.74 3.82 10.03%
  YoY % -6.61% 25.61% 5.67% -10.18% -9.64% 76.44% -
  Horiz. % 177.49% 190.05% 151.31% 143.19% 159.42% 176.44% 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 2.4560 2.2916 2.1200 1.9500 1.7900 1.6625 1.4820 8.78%
  YoY % 7.17% 8.09% 8.72% 8.94% 7.67% 12.18% -
  Horiz. % 165.72% 154.63% 143.05% 131.58% 120.78% 112.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.7000 2.9200 4.0100 3.8000 5.1500 4.3500 5.0800 -
P/RPS 6.20 6.72 12.38 11.47 13.43 10.94 5.13 3.21%
  YoY % -7.74% -45.72% 7.93% -14.59% 22.76% 113.26% -
  Horiz. % 120.86% 130.99% 241.33% 223.59% 261.79% 213.26% 100.00%
P/EPS 39.76 40.07 69.44 69.53 84.50 62.41 41.98 -0.90%
  YoY % -0.77% -42.30% -0.13% -17.72% 35.39% 48.67% -
  Horiz. % 94.71% 95.45% 165.41% 165.63% 201.29% 148.67% 100.00%
EY 2.51 2.50 1.44 1.44 1.18 1.60 2.38 0.89%
  YoY % 0.40% 73.61% 0.00% 22.03% -26.25% -32.77% -
  Horiz. % 105.46% 105.04% 60.50% 60.50% 49.58% 67.23% 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 1.10 1.27 1.89 1.95 2.88 2.53 1.08 0.31%
  YoY % -13.39% -32.80% -3.08% -32.29% 13.83% 134.26% -
  Horiz. % 101.85% 117.59% 175.00% 180.56% 266.67% 234.26% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 29/11/17 30/11/16 25/11/15 26/11/14 28/11/13 -
Price 2.3500 3.2200 3.5500 3.5700 5.1700 4.4500 5.9000 -
P/RPS 5.40 7.41 10.96 10.77 13.49 11.19 5.96 -1.63%
  YoY % -27.13% -32.39% 1.76% -20.16% 20.55% 87.75% -
  Horiz. % 90.60% 124.33% 183.89% 180.70% 226.34% 187.75% 100.00%
P/EPS 34.61 44.18 61.48 65.32 84.83 63.85 48.76 -5.55%
  YoY % -21.66% -28.14% -5.88% -23.00% 32.86% 30.95% -
  Horiz. % 70.98% 90.61% 126.09% 133.96% 173.97% 130.95% 100.00%
EY 2.89 2.26 1.63 1.53 1.18 1.57 2.05 5.89%
  YoY % 27.88% 38.65% 6.54% 29.66% -24.84% -23.41% -
  Horiz. % 140.98% 110.24% 79.51% 74.63% 57.56% 76.59% 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 0.96 1.40 1.67 1.83 2.89 2.59 1.26 -4.43%
  YoY % -31.43% -16.17% -8.74% -36.68% 11.58% 105.56% -
  Horiz. % 76.19% 111.11% 132.54% 145.24% 229.37% 205.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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