Highlights

[CMSB] YoY Quarter Result on 2015-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 18-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     30.68%    YoY -     47.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 354,987 307,679 346,906 490,989 373,239 310,359 230,342 7.47%
  YoY % 15.38% -11.31% -29.35% 31.55% 20.26% 34.74% -
  Horiz. % 154.11% 133.57% 150.60% 213.16% 162.04% 134.74% 100.00%
PBT 56,958 44,852 22,906 95,010 66,191 54,813 49,897 2.23%
  YoY % 26.99% 95.81% -75.89% 43.54% 20.76% 9.85% -
  Horiz. % 114.15% 89.89% 45.91% 190.41% 132.66% 109.85% 100.00%
Tax -13,404 -12,737 -12,967 -23,996 -18,489 -16,806 -13,496 -0.11%
  YoY % -5.24% 1.77% 45.96% -29.79% -10.01% -24.53% -
  Horiz. % 99.32% 94.38% 96.08% 177.80% 137.00% 124.53% 100.00%
NP 43,554 32,115 9,939 71,014 47,702 38,007 36,401 3.03%
  YoY % 35.62% 223.12% -86.00% 48.87% 25.51% 4.41% -
  Horiz. % 119.65% 88.23% 27.30% 195.09% 131.05% 104.41% 100.00%
NP to SH 38,977 25,864 1,049 57,423 38,896 28,727 31,345 3.70%
  YoY % 50.70% 2,365.59% -98.17% 47.63% 35.40% -8.35% -
  Horiz. % 124.35% 82.51% 3.35% 183.20% 124.09% 91.65% 100.00%
Tax Rate 23.53 % 28.40 % 56.61 % 25.26 % 27.93 % 30.66 % 27.05 % -2.30%
  YoY % -17.15% -49.83% 124.11% -9.56% -8.90% 13.35% -
  Horiz. % 86.99% 104.99% 209.28% 93.38% 103.25% 113.35% 100.00%
Total Cost 311,433 275,564 336,967 419,975 325,537 272,352 193,941 8.21%
  YoY % 13.02% -18.22% -19.76% 29.01% 19.53% 40.43% -
  Horiz. % 160.58% 142.09% 173.75% 216.55% 167.85% 140.43% 100.00%
Net Worth 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 9.97%
  YoY % 11.00% 5.82% 9.05% 9.73% 12.70% 11.70% -
  Horiz. % 176.93% 159.40% 150.63% 138.13% 125.89% 111.70% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 1,348,065 9.97%
  YoY % 11.00% 5.82% 9.05% 9.73% 12.70% 11.70% -
  Horiz. % 176.93% 159.40% 150.63% 138.13% 125.89% 111.70% 100.00%
NOSH 1,074,375 1,074,375 1,074,375 1,040,271 339,406 323,138 329,600 21.76%
  YoY % 0.00% 0.00% 3.28% 206.50% 5.03% -1.96% -
  Horiz. % 325.96% 325.96% 325.96% 315.62% 102.98% 98.04% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.27 % 10.44 % 2.87 % 14.46 % 12.78 % 12.25 % 15.80 % -4.12%
  YoY % 17.53% 263.76% -80.15% 13.15% 4.33% -22.47% -
  Horiz. % 77.66% 66.08% 18.16% 91.52% 80.89% 77.53% 100.00%
ROE 1.63 % 1.20 % 0.05 % 3.08 % 2.29 % 1.91 % 2.33 % -5.78%
  YoY % 35.83% 2,300.00% -98.38% 34.50% 19.90% -18.03% -
  Horiz. % 69.96% 51.50% 2.15% 132.19% 98.28% 81.97% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.04 28.64 32.29 47.20 109.97 96.05 69.89 -11.73%
  YoY % 15.36% -11.30% -31.59% -57.08% 14.49% 37.43% -
  Horiz. % 47.27% 40.98% 46.20% 67.53% 157.35% 137.43% 100.00%
EPS 3.63 2.41 0.10 5.52 11.46 8.89 9.51 -14.82%
  YoY % 50.62% 2,310.00% -98.19% -51.83% 28.91% -6.52% -
  Horiz. % 38.17% 25.34% 1.05% 58.04% 120.50% 93.48% 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 2.2200 2.0000 1.8900 1.7900 5.0000 4.6600 4.0900 -9.68%
  YoY % 11.00% 5.82% 5.59% -64.20% 7.30% 13.94% -
  Horiz. % 54.28% 48.90% 46.21% 43.77% 122.25% 113.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.04 28.64 32.29 45.70 34.74 28.89 21.44 7.47%
  YoY % 15.36% -11.30% -29.34% 31.55% 20.25% 34.75% -
  Horiz. % 154.10% 133.58% 150.61% 213.15% 162.03% 134.75% 100.00%
EPS 3.63 2.41 0.10 5.34 3.62 2.67 2.92 3.69%
  YoY % 50.62% 2,310.00% -98.13% 47.51% 35.58% -8.56% -
  Horiz. % 124.32% 82.53% 3.42% 182.88% 123.97% 91.44% 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 2.2200 2.0000 1.8900 1.7332 1.5796 1.4016 1.2547 9.97%
  YoY % 11.00% 5.82% 9.05% 9.72% 12.70% 11.71% -
  Horiz. % 176.93% 159.40% 150.63% 138.14% 125.89% 111.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.9500 4.2100 4.7500 4.5000 9.8000 3.0200 2.3800 -
P/RPS 11.95 14.70 14.71 9.53 8.91 3.14 3.41 23.23%
  YoY % -18.71% -0.07% 54.35% 6.96% 183.76% -7.92% -
  Horiz. % 350.44% 431.09% 431.38% 279.47% 261.29% 92.08% 100.00%
P/EPS 108.88 174.88 4,864.90 81.52 85.51 33.97 25.03 27.75%
  YoY % -37.74% -96.41% 5,867.74% -4.67% 151.72% 35.72% -
  Horiz. % 435.00% 698.68% 19,436.28% 325.69% 341.63% 135.72% 100.00%
EY 0.92 0.57 0.02 1.23 1.17 2.94 4.00 -21.72%
  YoY % 61.40% 2,750.00% -98.37% 5.13% -60.20% -26.50% -
  Horiz. % 23.00% 14.25% 0.50% 30.75% 29.25% 73.50% 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 1.78 2.11 2.51 2.51 1.96 0.65 0.58 20.54%
  YoY % -15.64% -15.94% 0.00% 28.06% 201.54% 12.07% -
  Horiz. % 306.90% 363.79% 432.76% 432.76% 337.93% 112.07% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 30/05/12 -
Price 3.4200 4.5000 3.3000 5.3700 9.8600 5.3000 2.4900 -
P/RPS 10.35 15.71 10.22 11.38 8.97 5.52 3.56 19.46%
  YoY % -34.12% 53.72% -10.19% 26.87% 62.50% 55.06% -
  Horiz. % 290.73% 441.29% 287.08% 319.66% 251.97% 155.06% 100.00%
P/EPS 94.27 186.93 3,379.83 97.28 86.04 59.62 26.18 23.79%
  YoY % -49.57% -94.47% 3,374.33% 13.06% 44.31% 127.73% -
  Horiz. % 360.08% 714.02% 12,909.97% 371.58% 328.65% 227.73% 100.00%
EY 1.06 0.53 0.03 1.03 1.16 1.68 3.82 -19.23%
  YoY % 100.00% 1,666.67% -97.09% -11.21% -30.95% -56.02% -
  Horiz. % 27.75% 13.87% 0.79% 26.96% 30.37% 43.98% 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 1.54 2.25 1.75 3.00 1.97 1.14 0.61 16.68%
  YoY % -31.56% 28.57% -41.67% 52.28% 72.81% 86.89% -
  Horiz. % 252.46% 368.85% 286.89% 491.80% 322.95% 186.89% 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