Highlights

[CMSB] YoY Quarter Result on 2016-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     72.89%    YoY -     30.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 456,471 496,430 588,186 449,536 508,337 504,230 432,750 0.89%
  YoY % -8.05% -15.60% 30.84% -11.57% 0.81% 16.52% -
  Horiz. % 105.48% 114.72% 135.92% 103.88% 117.47% 116.52% 100.00%
PBT 20,202 86,117 101,763 141,726 115,373 72,434 108,742 -24.45%
  YoY % -76.54% -15.37% -28.20% 22.84% 59.28% -33.39% -
  Horiz. % 18.58% 79.19% 93.58% 130.33% 106.10% 66.61% 100.00%
Tax -11,196 -20,934 -24,531 -26,332 -16,280 -16,496 -29,649 -14.98%
  YoY % 46.52% 14.66% 6.84% -61.74% 1.31% 44.36% -
  Horiz. % 37.76% 70.61% 82.74% 88.81% 54.91% 55.64% 100.00%
NP 9,006 65,183 77,232 115,394 99,093 55,938 79,093 -30.37%
  YoY % -86.18% -15.60% -33.07% 16.45% 77.15% -29.28% -
  Horiz. % 11.39% 82.41% 97.65% 145.90% 125.29% 70.72% 100.00%
NP to SH 5,359 57,123 65,802 101,513 78,023 43,943 65,339 -34.07%
  YoY % -90.62% -13.19% -35.18% 30.11% 77.56% -32.75% -
  Horiz. % 8.20% 87.43% 100.71% 155.36% 119.41% 67.25% 100.00%
Tax Rate 55.42 % 24.31 % 24.11 % 18.58 % 14.11 % 22.77 % 27.27 % 12.54%
  YoY % 127.97% 0.83% 29.76% 31.68% -38.03% -16.50% -
  Horiz. % 203.23% 89.15% 88.41% 68.13% 51.74% 83.50% 100.00%
Total Cost 447,465 431,247 510,954 334,142 409,244 448,292 353,657 4.00%
  YoY % 3.76% -15.60% 52.92% -18.35% -8.71% 26.76% -
  Horiz. % 126.53% 121.94% 144.48% 94.48% 115.72% 126.76% 100.00%
Net Worth 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 11.75%
  YoY % 3.62% 8.23% 6.31% 9.57% 11.74% 33.47% -
  Horiz. % 194.84% 188.03% 173.74% 163.42% 149.14% 133.47% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 32,178 79,175 85,950 67,685 32,231 72,718 40,628 -3.81%
  YoY % -59.36% -7.88% 26.98% 110.00% -55.68% 78.99% -
  Horiz. % 79.20% 194.88% 211.55% 166.60% 79.33% 178.99% 100.00%
Div Payout % 600.46 % 138.61 % 130.62 % 66.68 % 41.31 % 165.48 % 62.18 % 45.90%
  YoY % 333.20% 6.12% 95.89% 61.41% -75.04% 166.13% -
  Horiz. % 965.68% 222.92% 210.07% 107.24% 66.44% 266.13% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 11.75%
  YoY % 3.62% 8.23% 6.31% 9.57% 11.74% 33.47% -
  Horiz. % 194.84% 188.03% 173.74% 163.42% 149.14% 133.47% 100.00%
NOSH 1,072,625 1,069,945 1,074,376 1,074,375 1,074,375 1,038,841 338,567 21.18%
  YoY % 0.25% -0.41% 0.00% 0.00% 3.42% 206.83% -
  Horiz. % 316.81% 316.02% 317.33% 317.33% 317.33% 306.83% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.97 % 13.13 % 13.13 % 25.67 % 19.49 % 11.09 % 18.28 % -31.00%
  YoY % -85.00% 0.00% -48.85% 31.71% 75.74% -39.33% -
  Horiz. % 10.78% 71.83% 71.83% 140.43% 106.62% 60.67% 100.00%
ROE 0.20 % 2.24 % 2.80 % 4.59 % 3.86 % 2.43 % 4.82 % -41.15%
  YoY % -91.07% -20.00% -39.00% 18.91% 58.85% -49.59% -
  Horiz. % 4.15% 46.47% 58.09% 95.23% 80.08% 50.41% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.56 46.40 54.75 41.84 47.31 48.54 127.82 -16.74%
  YoY % -8.28% -15.25% 30.86% -11.56% -2.53% -62.02% -
  Horiz. % 33.30% 36.30% 42.83% 32.73% 37.01% 37.98% 100.00%
EPS 0.50 5.34 6.12 9.45 7.26 4.23 6.43 -34.66%
  YoY % -90.64% -12.75% -35.24% 30.17% 71.63% -34.21% -
  Horiz. % 7.78% 83.05% 95.18% 146.97% 112.91% 65.79% 100.00%
DPS 3.00 7.40 8.00 6.30 3.00 7.00 12.00 -20.62%
  YoY % -59.46% -7.50% 26.98% 110.00% -57.14% -41.67% -
  Horiz. % 25.00% 61.67% 66.67% 52.50% 25.00% 58.33% 100.00%
NAPS 2.4600 2.3800 2.1900 2.0600 1.8800 1.7400 4.0000 -7.78%
  YoY % 3.36% 8.68% 6.31% 9.57% 8.05% -56.50% -
  Horiz. % 61.50% 59.50% 54.75% 51.50% 47.00% 43.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 42.49 46.21 54.75 41.84 47.31 46.93 40.28 0.89%
  YoY % -8.05% -15.60% 30.86% -11.56% 0.81% 16.51% -
  Horiz. % 105.49% 114.72% 135.92% 103.87% 117.45% 116.51% 100.00%
EPS 0.50 5.32 6.12 9.45 7.26 4.09 6.08 -34.04%
  YoY % -90.60% -13.07% -35.24% 30.17% 77.51% -32.73% -
  Horiz. % 8.22% 87.50% 100.66% 155.43% 119.41% 67.27% 100.00%
DPS 3.00 7.37 8.00 6.30 3.00 6.77 3.78 -3.78%
  YoY % -59.29% -7.88% 26.98% 110.00% -55.69% 79.10% -
  Horiz. % 79.37% 194.97% 211.64% 166.67% 79.37% 179.10% 100.00%
NAPS 2.4560 2.3702 2.1900 2.0600 1.8800 1.6825 1.2605 11.75%
  YoY % 3.62% 8.23% 6.31% 9.57% 11.74% 33.48% -
  Horiz. % 194.84% 188.04% 173.74% 163.43% 149.15% 133.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.2700 2.6900 3.9000 4.0000 5.1300 3.9600 6.8700 -
P/RPS 5.33 5.80 7.12 9.56 10.84 8.16 5.37 -0.12%
  YoY % -8.10% -18.54% -25.52% -11.81% 32.84% 51.96% -
  Horiz. % 99.26% 108.01% 132.59% 178.03% 201.86% 151.96% 100.00%
P/EPS 454.35 50.39 63.68 42.33 70.64 93.62 35.60 52.84%
  YoY % 801.67% -20.87% 50.44% -40.08% -24.55% 162.98% -
  Horiz. % 1,276.26% 141.54% 178.88% 118.90% 198.43% 262.98% 100.00%
EY 0.22 1.98 1.57 2.36 1.42 1.07 2.81 -34.58%
  YoY % -88.89% 26.11% -33.47% 66.20% 32.71% -61.92% -
  Horiz. % 7.83% 70.46% 55.87% 83.99% 50.53% 38.08% 100.00%
DY 1.32 2.75 2.05 1.58 0.58 1.77 1.75 -4.59%
  YoY % -52.00% 34.15% 29.75% 172.41% -67.23% 1.14% -
  Horiz. % 75.43% 157.14% 117.14% 90.29% 33.14% 101.14% 100.00%
P/NAPS 0.92 1.13 1.78 1.94 2.73 2.28 1.72 -9.90%
  YoY % -18.58% -36.52% -8.25% -28.94% 19.74% 32.56% -
  Horiz. % 53.49% 65.70% 103.49% 112.79% 158.72% 132.56% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 23/02/18 24/02/17 29/02/16 25/02/15 26/02/14 -
Price 2.0500 3.0400 4.3700 4.1000 5.0000 4.2900 7.5100 -
P/RPS 4.82 6.55 7.98 9.80 10.57 8.84 5.88 -3.26%
  YoY % -26.41% -17.92% -18.57% -7.28% 19.57% 50.34% -
  Horiz. % 81.97% 111.39% 135.71% 166.67% 179.76% 150.34% 100.00%
P/EPS 410.32 56.94 71.35 43.39 68.85 101.42 38.91 48.06%
  YoY % 620.62% -20.20% 64.44% -36.98% -32.11% 160.65% -
  Horiz. % 1,054.54% 146.34% 183.37% 111.51% 176.95% 260.65% 100.00%
EY 0.24 1.76 1.40 2.30 1.45 0.99 2.57 -32.63%
  YoY % -86.36% 25.71% -39.13% 58.62% 46.46% -61.48% -
  Horiz. % 9.34% 68.48% 54.47% 89.49% 56.42% 38.52% 100.00%
DY 1.46 2.43 1.83 1.54 0.60 1.63 1.60 -1.51%
  YoY % -39.92% 32.79% 18.83% 156.67% -63.19% 1.87% -
  Horiz. % 91.25% 151.88% 114.37% 96.25% 37.50% 101.87% 100.00%
P/NAPS 0.83 1.28 2.00 1.99 2.66 2.47 1.88 -12.73%
  YoY % -35.16% -36.00% 0.50% -25.19% 7.69% 31.38% -
  Horiz. % 44.15% 68.09% 106.38% 105.85% 141.49% 131.38% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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