Highlights

[CMSB] YoY Quarter Result on 2017-12-31 [#4]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     6.06%    YoY -     -35.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 496,430 588,186 449,536 508,337 504,230 432,750 392,738 3.98%
  YoY % -15.60% 30.84% -11.57% 0.81% 16.52% 10.19% -
  Horiz. % 126.40% 149.77% 114.46% 129.43% 128.39% 110.19% 100.00%
PBT 86,117 101,763 141,726 115,373 72,434 108,742 62,373 5.52%
  YoY % -15.37% -28.20% 22.84% 59.28% -33.39% 74.34% -
  Horiz. % 138.07% 163.15% 227.22% 184.97% 116.13% 174.34% 100.00%
Tax -20,934 -24,531 -26,332 -16,280 -16,496 -29,649 -16,956 3.57%
  YoY % 14.66% 6.84% -61.74% 1.31% 44.36% -74.86% -
  Horiz. % 123.46% 144.67% 155.30% 96.01% 97.29% 174.86% 100.00%
NP 65,183 77,232 115,394 99,093 55,938 79,093 45,417 6.20%
  YoY % -15.60% -33.07% 16.45% 77.15% -29.28% 74.15% -
  Horiz. % 143.52% 170.05% 254.08% 218.18% 123.17% 174.15% 100.00%
NP to SH 57,123 65,802 101,513 78,023 43,943 65,339 35,152 8.42%
  YoY % -13.19% -35.18% 30.11% 77.56% -32.75% 85.88% -
  Horiz. % 162.50% 187.19% 288.78% 221.96% 125.01% 185.88% 100.00%
Tax Rate 24.31 % 24.11 % 18.58 % 14.11 % 22.77 % 27.27 % 27.18 % -1.84%
  YoY % 0.83% 29.76% 31.68% -38.03% -16.50% 0.33% -
  Horiz. % 89.44% 88.70% 68.36% 51.91% 83.77% 100.33% 100.00%
Total Cost 431,247 510,954 334,142 409,244 448,292 353,657 347,321 3.67%
  YoY % -15.60% 52.92% -18.35% -8.71% 26.76% 1.82% -
  Horiz. % 124.16% 147.11% 96.21% 117.83% 129.07% 101.82% 100.00%
Net Worth 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 11.80%
  YoY % 8.23% 6.31% 9.57% 11.74% 33.47% 3.90% -
  Horiz. % 195.36% 180.51% 169.80% 154.96% 138.68% 103.90% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 79,175 85,950 67,685 32,231 72,718 40,628 39,103 12.47%
  YoY % -7.88% 26.98% 110.00% -55.68% 78.99% 3.90% -
  Horiz. % 202.48% 219.80% 173.09% 82.42% 185.96% 103.90% 100.00%
Div Payout % 138.61 % 130.62 % 66.68 % 41.31 % 165.48 % 62.18 % 111.24 % 3.73%
  YoY % 6.12% 95.89% 61.41% -75.04% 166.13% -44.10% -
  Horiz. % 124.60% 117.42% 59.94% 37.14% 148.76% 55.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 1,354,271 1,303,461 11.80%
  YoY % 8.23% 6.31% 9.57% 11.74% 33.47% 3.90% -
  Horiz. % 195.36% 180.51% 169.80% 154.96% 138.68% 103.90% 100.00%
NOSH 1,069,945 1,074,376 1,074,375 1,074,375 1,038,841 338,567 325,865 21.90%
  YoY % -0.41% 0.00% 0.00% 3.42% 206.83% 3.90% -
  Horiz. % 328.34% 329.70% 329.70% 329.70% 318.79% 103.90% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.13 % 13.13 % 25.67 % 19.49 % 11.09 % 18.28 % 11.56 % 2.14%
  YoY % 0.00% -48.85% 31.71% 75.74% -39.33% 58.13% -
  Horiz. % 113.58% 113.58% 222.06% 168.60% 95.93% 158.13% 100.00%
ROE 2.24 % 2.80 % 4.59 % 3.86 % 2.43 % 4.82 % 2.70 % -3.06%
  YoY % -20.00% -39.00% 18.91% 58.85% -49.59% 78.52% -
  Horiz. % 82.96% 103.70% 170.00% 142.96% 90.00% 178.52% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 46.40 54.75 41.84 47.31 48.54 127.82 120.52 -14.70%
  YoY % -15.25% 30.86% -11.56% -2.53% -62.02% 6.06% -
  Horiz. % 38.50% 45.43% 34.72% 39.25% 40.28% 106.06% 100.00%
EPS 5.34 6.12 9.45 7.26 4.23 6.43 10.79 -11.06%
  YoY % -12.75% -35.24% 30.17% 71.63% -34.21% -40.41% -
  Horiz. % 49.49% 56.72% 87.58% 67.28% 39.20% 59.59% 100.00%
DPS 7.40 8.00 6.30 3.00 7.00 12.00 12.00 -7.74%
  YoY % -7.50% 26.98% 110.00% -57.14% -41.67% 0.00% -
  Horiz. % 61.67% 66.67% 52.50% 25.00% 58.33% 100.00% 100.00%
NAPS 2.3800 2.1900 2.0600 1.8800 1.7400 4.0000 4.0000 -8.29%
  YoY % 8.68% 6.31% 9.57% 8.05% -56.50% 0.00% -
  Horiz. % 59.50% 54.75% 51.50% 47.00% 43.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 46.21 54.75 41.84 47.31 46.93 40.28 36.55 3.98%
  YoY % -15.60% 30.86% -11.56% 0.81% 16.51% 10.21% -
  Horiz. % 126.43% 149.79% 114.47% 129.44% 128.40% 110.21% 100.00%
EPS 5.32 6.12 9.45 7.26 4.09 6.08 3.27 8.45%
  YoY % -13.07% -35.24% 30.17% 77.51% -32.73% 85.93% -
  Horiz. % 162.69% 187.16% 288.99% 222.02% 125.08% 185.93% 100.00%
DPS 7.37 8.00 6.30 3.00 6.77 3.78 3.64 12.47%
  YoY % -7.88% 26.98% 110.00% -55.69% 79.10% 3.85% -
  Horiz. % 202.47% 219.78% 173.08% 82.42% 185.99% 103.85% 100.00%
NAPS 2.3702 2.1900 2.0600 1.8800 1.6825 1.2605 1.2132 11.80%
  YoY % 8.23% 6.31% 9.57% 11.74% 33.48% 3.90% -
  Horiz. % 195.37% 180.51% 169.80% 154.96% 138.68% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.6900 3.9000 4.0000 5.1300 3.9600 6.8700 3.3300 -
P/RPS 5.80 7.12 9.56 10.84 8.16 5.37 2.76 13.17%
  YoY % -18.54% -25.52% -11.81% 32.84% 51.96% 94.57% -
  Horiz. % 210.14% 257.97% 346.38% 392.75% 295.65% 194.57% 100.00%
P/EPS 50.39 63.68 42.33 70.64 93.62 35.60 30.87 8.51%
  YoY % -20.87% 50.44% -40.08% -24.55% 162.98% 15.32% -
  Horiz. % 163.23% 206.28% 137.12% 228.83% 303.27% 115.32% 100.00%
EY 1.98 1.57 2.36 1.42 1.07 2.81 3.24 -7.88%
  YoY % 26.11% -33.47% 66.20% 32.71% -61.92% -13.27% -
  Horiz. % 61.11% 48.46% 72.84% 43.83% 33.02% 86.73% 100.00%
DY 2.75 2.05 1.58 0.58 1.77 1.75 3.60 -4.39%
  YoY % 34.15% 29.75% 172.41% -67.23% 1.14% -51.39% -
  Horiz. % 76.39% 56.94% 43.89% 16.11% 49.17% 48.61% 100.00%
P/NAPS 1.13 1.78 1.94 2.73 2.28 1.72 0.83 5.27%
  YoY % -36.52% -8.25% -28.94% 19.74% 32.56% 107.23% -
  Horiz. % 136.14% 214.46% 233.73% 328.92% 274.70% 207.23% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 23/02/18 24/02/17 29/02/16 25/02/15 26/02/14 27/02/13 -
Price 3.0400 4.3700 4.1000 5.0000 4.2900 7.5100 3.0100 -
P/RPS 6.55 7.98 9.80 10.57 8.84 5.88 2.50 17.40%
  YoY % -17.92% -18.57% -7.28% 19.57% 50.34% 135.20% -
  Horiz. % 262.00% 319.20% 392.00% 422.80% 353.60% 235.20% 100.00%
P/EPS 56.94 71.35 43.39 68.85 101.42 38.91 27.90 12.62%
  YoY % -20.20% 64.44% -36.98% -32.11% 160.65% 39.46% -
  Horiz. % 204.09% 255.73% 155.52% 246.77% 363.51% 139.46% 100.00%
EY 1.76 1.40 2.30 1.45 0.99 2.57 3.58 -11.16%
  YoY % 25.71% -39.13% 58.62% 46.46% -61.48% -28.21% -
  Horiz. % 49.16% 39.11% 64.25% 40.50% 27.65% 71.79% 100.00%
DY 2.43 1.83 1.54 0.60 1.63 1.60 3.99 -7.93%
  YoY % 32.79% 18.83% 156.67% -63.19% 1.87% -59.90% -
  Horiz. % 60.90% 45.86% 38.60% 15.04% 40.85% 40.10% 100.00%
P/NAPS 1.28 2.00 1.99 2.66 2.47 1.88 0.75 9.31%
  YoY % -36.00% 0.50% -25.19% 7.69% 31.38% 150.67% -
  Horiz. % 170.67% 266.67% 265.33% 354.67% 329.33% 250.67% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers