Highlights

[CMSB] YoY Quarter Result on 2014-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 14-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -40.47%    YoY -     35.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 307,679 346,906 490,989 373,239 310,359 230,342 226,367 5.24%
  YoY % -11.31% -29.35% 31.55% 20.26% 34.74% 1.76% -
  Horiz. % 135.92% 153.25% 216.90% 164.88% 137.10% 101.76% 100.00%
PBT 44,852 22,906 95,010 66,191 54,813 49,897 43,066 0.68%
  YoY % 95.81% -75.89% 43.54% 20.76% 9.85% 15.86% -
  Horiz. % 104.15% 53.19% 220.61% 153.70% 127.28% 115.86% 100.00%
Tax -12,737 -12,967 -23,996 -18,489 -16,806 -13,496 -8,602 6.75%
  YoY % 1.77% 45.96% -29.79% -10.01% -24.53% -56.89% -
  Horiz. % 148.07% 150.74% 278.96% 214.94% 195.37% 156.89% 100.00%
NP 32,115 9,939 71,014 47,702 38,007 36,401 34,464 -1.17%
  YoY % 223.12% -86.00% 48.87% 25.51% 4.41% 5.62% -
  Horiz. % 93.18% 28.84% 206.05% 138.41% 110.28% 105.62% 100.00%
NP to SH 25,864 1,049 57,423 38,896 28,727 31,345 30,605 -2.76%
  YoY % 2,365.59% -98.17% 47.63% 35.40% -8.35% 2.42% -
  Horiz. % 84.51% 3.43% 187.63% 127.09% 93.86% 102.42% 100.00%
Tax Rate 28.40 % 56.61 % 25.26 % 27.93 % 30.66 % 27.05 % 19.97 % 6.04%
  YoY % -49.83% 124.11% -9.56% -8.90% 13.35% 35.45% -
  Horiz. % 142.21% 283.48% 126.49% 139.86% 153.53% 135.45% 100.00%
Total Cost 275,564 336,967 419,975 325,537 272,352 193,941 191,903 6.21%
  YoY % -18.22% -19.76% 29.01% 19.53% 40.43% 1.06% -
  Horiz. % 143.60% 175.59% 218.85% 169.64% 141.92% 101.06% 100.00%
Net Worth 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 8.13%
  YoY % 5.82% 9.05% 9.73% 12.70% 11.70% 0.31% -
  Horiz. % 159.88% 151.09% 138.55% 126.27% 112.05% 100.31% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 1,343,943 8.13%
  YoY % 5.82% 9.05% 9.73% 12.70% 11.70% 0.31% -
  Horiz. % 159.88% 151.09% 138.55% 126.27% 112.05% 100.31% 100.00%
NOSH 1,074,375 1,074,375 1,040,271 339,406 323,138 329,600 329,397 21.76%
  YoY % 0.00% 3.28% 206.50% 5.03% -1.96% 0.06% -
  Horiz. % 326.16% 326.16% 315.81% 103.04% 98.10% 100.06% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.44 % 2.87 % 14.46 % 12.78 % 12.25 % 15.80 % 15.22 % -6.08%
  YoY % 263.76% -80.15% 13.15% 4.33% -22.47% 3.81% -
  Horiz. % 68.59% 18.86% 95.01% 83.97% 80.49% 103.81% 100.00%
ROE 1.20 % 0.05 % 3.08 % 2.29 % 1.91 % 2.33 % 2.28 % -10.14%
  YoY % 2,300.00% -98.38% 34.50% 19.90% -18.03% 2.19% -
  Horiz. % 52.63% 2.19% 135.09% 100.44% 83.77% 102.19% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.64 32.29 47.20 109.97 96.05 69.89 68.72 -13.56%
  YoY % -11.30% -31.59% -57.08% 14.49% 37.43% 1.70% -
  Horiz. % 41.68% 46.99% 68.68% 160.03% 139.77% 101.70% 100.00%
EPS 2.41 0.10 5.52 11.46 8.89 9.51 9.29 -20.12%
  YoY % 2,310.00% -98.19% -51.83% 28.91% -6.52% 2.37% -
  Horiz. % 25.94% 1.08% 59.42% 123.36% 95.69% 102.37% 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 2.0000 1.8900 1.7900 5.0000 4.6600 4.0900 4.0800 -11.19%
  YoY % 5.82% 5.59% -64.20% 7.30% 13.94% 0.25% -
  Horiz. % 49.02% 46.32% 43.87% 122.55% 114.22% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.64 32.29 45.70 34.74 28.89 21.44 21.07 5.24%
  YoY % -11.30% -29.34% 31.55% 20.25% 34.75% 1.76% -
  Horiz. % 135.93% 153.25% 216.90% 164.88% 137.11% 101.76% 100.00%
EPS 2.41 0.10 5.34 3.62 2.67 2.92 2.85 -2.75%
  YoY % 2,310.00% -98.13% 47.51% 35.58% -8.56% 2.46% -
  Horiz. % 84.56% 3.51% 187.37% 127.02% 93.68% 102.46% 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 2.0000 1.8900 1.7332 1.5796 1.4016 1.2547 1.2509 8.13%
  YoY % 5.82% 9.05% 9.72% 12.70% 11.71% 0.30% -
  Horiz. % 159.88% 151.09% 138.56% 126.28% 112.05% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.2100 4.7500 4.5000 9.8000 3.0200 2.3800 2.5300 -
P/RPS 14.70 14.71 9.53 8.91 3.14 3.41 3.68 25.94%
  YoY % -0.07% 54.35% 6.96% 183.76% -7.92% -7.34% -
  Horiz. % 399.46% 399.73% 258.97% 242.12% 85.33% 92.66% 100.00%
P/EPS 174.88 4,864.90 81.52 85.51 33.97 25.03 27.23 36.30%
  YoY % -96.41% 5,867.74% -4.67% 151.72% 35.72% -8.08% -
  Horiz. % 642.23% 17,865.96% 299.38% 314.03% 124.75% 91.92% 100.00%
EY 0.57 0.02 1.23 1.17 2.94 4.00 3.67 -26.66%
  YoY % 2,750.00% -98.37% 5.13% -60.20% -26.50% 8.99% -
  Horiz. % 15.53% 0.54% 33.51% 31.88% 80.11% 108.99% 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 2.11 2.51 2.51 1.96 0.65 0.58 0.62 22.62%
  YoY % -15.94% 0.00% 28.06% 201.54% 12.07% -6.45% -
  Horiz. % 340.32% 404.84% 404.84% 316.13% 104.84% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 26/05/11 -
Price 4.5000 3.3000 5.3700 9.8600 5.3000 2.4900 2.2000 -
P/RPS 15.71 10.22 11.38 8.97 5.52 3.56 3.20 30.34%
  YoY % 53.72% -10.19% 26.87% 62.50% 55.06% 11.25% -
  Horiz. % 490.94% 319.38% 355.62% 280.31% 172.50% 111.25% 100.00%
P/EPS 186.93 3,379.83 97.28 86.04 59.62 26.18 23.68 41.06%
  YoY % -94.47% 3,374.33% 13.06% 44.31% 127.73% 10.56% -
  Horiz. % 789.40% 14,272.93% 410.81% 363.34% 251.77% 110.56% 100.00%
EY 0.53 0.03 1.03 1.16 1.68 3.82 4.22 -29.21%
  YoY % 1,666.67% -97.09% -11.21% -30.95% -56.02% -9.48% -
  Horiz. % 12.56% 0.71% 24.41% 27.49% 39.81% 90.52% 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 2.25 1.75 3.00 1.97 1.14 0.61 0.54 26.82%
  YoY % 28.57% -41.67% 52.28% 72.81% 86.89% 12.96% -
  Horiz. % 416.67% 324.07% 555.56% 364.81% 211.11% 112.96% 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.
 


 

228  261  570  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.23+0.005 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers