Highlights

[CMSB] YoY Quarter Result on 2014-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -39.29%    YoY -     -32.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 588,186 449,536 508,337 504,230 432,750 392,738 287,520 12.66%
  YoY % 30.84% -11.57% 0.81% 16.52% 10.19% 36.60% -
  Horiz. % 204.57% 156.35% 176.80% 175.37% 150.51% 136.60% 100.00%
PBT 101,763 141,726 115,373 72,434 108,742 62,373 38,457 17.59%
  YoY % -28.20% 22.84% 59.28% -33.39% 74.34% 62.19% -
  Horiz. % 264.62% 368.53% 300.01% 188.35% 282.76% 162.19% 100.00%
Tax -24,531 -26,332 -16,280 -16,496 -29,649 -16,956 -9,526 17.06%
  YoY % 6.84% -61.74% 1.31% 44.36% -74.86% -78.00% -
  Horiz. % 257.52% 276.42% 170.90% 173.17% 311.24% 178.00% 100.00%
NP 77,232 115,394 99,093 55,938 79,093 45,417 28,931 17.76%
  YoY % -33.07% 16.45% 77.15% -29.28% 74.15% 56.98% -
  Horiz. % 266.95% 398.86% 342.51% 193.35% 273.38% 156.98% 100.00%
NP to SH 65,802 101,513 78,023 43,943 65,339 35,152 23,354 18.83%
  YoY % -35.18% 30.11% 77.56% -32.75% 85.88% 50.52% -
  Horiz. % 281.76% 434.67% 334.09% 188.16% 279.78% 150.52% 100.00%
Tax Rate 24.11 % 18.58 % 14.11 % 22.77 % 27.27 % 27.18 % 24.77 % -0.45%
  YoY % 29.76% 31.68% -38.03% -16.50% 0.33% 9.73% -
  Horiz. % 97.34% 75.01% 56.96% 91.93% 110.09% 109.73% 100.00%
Total Cost 510,954 334,142 409,244 448,292 353,657 347,321 258,589 12.01%
  YoY % 52.92% -18.35% -8.71% 26.76% 1.82% 34.31% -
  Horiz. % 197.59% 129.22% 158.26% 173.36% 136.76% 134.31% 100.00%
Net Worth 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 8.85%
  YoY % 6.31% 9.57% 11.74% 33.47% 3.90% -7.81% -
  Horiz. % 166.41% 156.53% 142.86% 127.84% 95.78% 92.19% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 85,950 67,685 32,231 72,718 40,628 39,103 49,436 9.65%
  YoY % 26.98% 110.00% -55.68% 78.99% 3.90% -20.90% -
  Horiz. % 173.86% 136.91% 65.20% 147.09% 82.18% 79.10% 100.00%
Div Payout % 130.62 % 66.68 % 41.31 % 165.48 % 62.18 % 111.24 % 211.68 % -7.72%
  YoY % 95.89% 61.41% -75.04% 166.13% -44.10% -47.45% -
  Horiz. % 61.71% 31.50% 19.52% 78.17% 29.37% 52.55% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 1,413,894 8.85%
  YoY % 6.31% 9.57% 11.74% 33.47% 3.90% -7.81% -
  Horiz. % 166.41% 156.53% 142.86% 127.84% 95.78% 92.19% 100.00%
NOSH 1,074,376 1,074,375 1,074,375 1,038,841 338,567 325,865 329,579 21.75%
  YoY % 0.00% 0.00% 3.42% 206.83% 3.90% -1.13% -
  Horiz. % 325.98% 325.98% 325.98% 315.20% 102.73% 98.87% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.13 % 25.67 % 19.49 % 11.09 % 18.28 % 11.56 % 10.06 % 4.53%
  YoY % -48.85% 31.71% 75.74% -39.33% 58.13% 14.91% -
  Horiz. % 130.52% 255.17% 193.74% 110.24% 181.71% 114.91% 100.00%
ROE 2.80 % 4.59 % 3.86 % 2.43 % 4.82 % 2.70 % 1.65 % 9.21%
  YoY % -39.00% 18.91% 58.85% -49.59% 78.52% 63.64% -
  Horiz. % 169.70% 278.18% 233.94% 147.27% 292.12% 163.64% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.75 41.84 47.31 48.54 127.82 120.52 87.24 -7.46%
  YoY % 30.86% -11.56% -2.53% -62.02% 6.06% 38.15% -
  Horiz. % 62.76% 47.96% 54.23% 55.64% 146.52% 138.15% 100.00%
EPS 6.12 9.45 7.26 4.23 6.43 10.79 7.09 -2.42%
  YoY % -35.24% 30.17% 71.63% -34.21% -40.41% 52.19% -
  Horiz. % 86.32% 133.29% 102.40% 59.66% 90.69% 152.19% 100.00%
DPS 8.00 6.30 3.00 7.00 12.00 12.00 15.00 -9.94%
  YoY % 26.98% 110.00% -57.14% -41.67% 0.00% -20.00% -
  Horiz. % 53.33% 42.00% 20.00% 46.67% 80.00% 80.00% 100.00%
NAPS 2.1900 2.0600 1.8800 1.7400 4.0000 4.0000 4.2900 -10.59%
  YoY % 6.31% 9.57% 8.05% -56.50% 0.00% -6.76% -
  Horiz. % 51.05% 48.02% 43.82% 40.56% 93.24% 93.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.75 41.84 47.31 46.93 40.28 36.55 26.76 12.66%
  YoY % 30.86% -11.56% 0.81% 16.51% 10.21% 36.58% -
  Horiz. % 204.60% 156.35% 176.79% 175.37% 150.52% 136.58% 100.00%
EPS 6.12 9.45 7.26 4.09 6.08 3.27 2.17 18.84%
  YoY % -35.24% 30.17% 77.51% -32.73% 85.93% 50.69% -
  Horiz. % 282.03% 435.48% 334.56% 188.48% 280.18% 150.69% 100.00%
DPS 8.00 6.30 3.00 6.77 3.78 3.64 4.60 9.65%
  YoY % 26.98% 110.00% -55.69% 79.10% 3.85% -20.87% -
  Horiz. % 173.91% 136.96% 65.22% 147.17% 82.17% 79.13% 100.00%
NAPS 2.1900 2.0600 1.8800 1.6825 1.2605 1.2132 1.3160 8.85%
  YoY % 6.31% 9.57% 11.74% 33.48% 3.90% -7.81% -
  Horiz. % 166.41% 156.53% 142.86% 127.85% 95.78% 92.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.9000 4.0000 5.1300 3.9600 6.8700 3.3300 2.0900 -
P/RPS 7.12 9.56 10.84 8.16 5.37 2.76 2.40 19.85%
  YoY % -25.52% -11.81% 32.84% 51.96% 94.57% 15.00% -
  Horiz. % 296.67% 398.33% 451.67% 340.00% 223.75% 115.00% 100.00%
P/EPS 63.68 42.33 70.64 93.62 35.60 30.87 29.49 13.68%
  YoY % 50.44% -40.08% -24.55% 162.98% 15.32% 4.68% -
  Horiz. % 215.94% 143.54% 239.54% 317.46% 120.72% 104.68% 100.00%
EY 1.57 2.36 1.42 1.07 2.81 3.24 3.39 -12.03%
  YoY % -33.47% 66.20% 32.71% -61.92% -13.27% -4.42% -
  Horiz. % 46.31% 69.62% 41.89% 31.56% 82.89% 95.58% 100.00%
DY 2.05 1.58 0.58 1.77 1.75 3.60 7.18 -18.84%
  YoY % 29.75% 172.41% -67.23% 1.14% -51.39% -49.86% -
  Horiz. % 28.55% 22.01% 8.08% 24.65% 24.37% 50.14% 100.00%
P/NAPS 1.78 1.94 2.73 2.28 1.72 0.83 0.49 23.96%
  YoY % -8.25% -28.94% 19.74% 32.56% 107.23% 69.39% -
  Horiz. % 363.27% 395.92% 557.14% 465.31% 351.02% 169.39% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 24/02/17 29/02/16 25/02/15 26/02/14 27/02/13 28/02/12 -
Price 4.3700 4.1000 5.0000 4.2900 7.5100 3.0100 2.5100 -
P/RPS 7.98 9.80 10.57 8.84 5.88 2.50 2.88 18.50%
  YoY % -18.57% -7.28% 19.57% 50.34% 135.20% -13.19% -
  Horiz. % 277.08% 340.28% 367.01% 306.94% 204.17% 86.81% 100.00%
P/EPS 71.35 43.39 68.85 101.42 38.91 27.90 35.42 12.37%
  YoY % 64.44% -36.98% -32.11% 160.65% 39.46% -21.23% -
  Horiz. % 201.44% 122.50% 194.38% 286.34% 109.85% 78.77% 100.00%
EY 1.40 2.30 1.45 0.99 2.57 3.58 2.82 -11.01%
  YoY % -39.13% 58.62% 46.46% -61.48% -28.21% 26.95% -
  Horiz. % 49.65% 81.56% 51.42% 35.11% 91.13% 126.95% 100.00%
DY 1.83 1.54 0.60 1.63 1.60 3.99 5.98 -17.89%
  YoY % 18.83% 156.67% -63.19% 1.87% -59.90% -33.28% -
  Horiz. % 30.60% 25.75% 10.03% 27.26% 26.76% 66.72% 100.00%
P/NAPS 2.00 1.99 2.66 2.47 1.88 0.75 0.59 22.54%
  YoY % 0.50% -25.19% 7.69% 31.38% 150.67% 27.12% -
  Horiz. % 338.98% 337.29% 450.85% 418.64% 318.64% 127.12% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers