Highlights

[CMSB] YoY Quarter Result on 2016-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 16-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -98.66%    YoY -     -98.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 418,177 354,987 307,679 346,906 490,989 373,239 310,359 5.09%
  YoY % 17.80% 15.38% -11.31% -29.35% 31.55% 20.26% -
  Horiz. % 134.74% 114.38% 99.14% 111.78% 158.20% 120.26% 100.00%
PBT 62,436 56,958 44,852 22,906 95,010 66,191 54,813 2.19%
  YoY % 9.62% 26.99% 95.81% -75.89% 43.54% 20.76% -
  Horiz. % 113.91% 103.91% 81.83% 41.79% 173.33% 120.76% 100.00%
Tax -13,763 -13,404 -12,737 -12,967 -23,996 -18,489 -16,806 -3.27%
  YoY % -2.68% -5.24% 1.77% 45.96% -29.79% -10.01% -
  Horiz. % 81.89% 79.76% 75.79% 77.16% 142.78% 110.01% 100.00%
NP 48,673 43,554 32,115 9,939 71,014 47,702 38,007 4.21%
  YoY % 11.75% 35.62% 223.12% -86.00% 48.87% 25.51% -
  Horiz. % 128.06% 114.59% 84.50% 26.15% 186.84% 125.51% 100.00%
NP to SH 40,763 38,977 25,864 1,049 57,423 38,896 28,727 6.00%
  YoY % 4.58% 50.70% 2,365.59% -98.17% 47.63% 35.40% -
  Horiz. % 141.90% 135.68% 90.03% 3.65% 199.89% 135.40% 100.00%
Tax Rate 22.04 % 23.53 % 28.40 % 56.61 % 25.26 % 27.93 % 30.66 % -5.35%
  YoY % -6.33% -17.15% -49.83% 124.11% -9.56% -8.90% -
  Horiz. % 71.89% 76.74% 92.63% 184.64% 82.39% 91.10% 100.00%
Total Cost 369,504 311,433 275,564 336,967 419,975 325,537 272,352 5.21%
  YoY % 18.65% 13.02% -18.22% -19.76% 29.01% 19.53% -
  Horiz. % 135.67% 114.35% 101.18% 123.72% 154.20% 119.53% 100.00%
Net Worth 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 9.49%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.73% 12.70% -
  Horiz. % 172.36% 158.39% 142.70% 134.85% 123.66% 112.70% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 1,505,824 9.49%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.73% 12.70% -
  Horiz. % 172.36% 158.39% 142.70% 134.85% 123.66% 112.70% 100.00%
NOSH 1,072,504 1,074,375 1,074,375 1,074,375 1,040,271 339,406 323,138 22.12%
  YoY % -0.17% 0.00% 0.00% 3.28% 206.50% 5.03% -
  Horiz. % 331.90% 332.48% 332.48% 332.48% 321.93% 105.03% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.64 % 12.27 % 10.44 % 2.87 % 14.46 % 12.78 % 12.25 % -0.85%
  YoY % -5.13% 17.53% 263.76% -80.15% 13.15% 4.33% -
  Horiz. % 95.02% 100.16% 85.22% 23.43% 118.04% 104.33% 100.00%
ROE 1.57 % 1.63 % 1.20 % 0.05 % 3.08 % 2.29 % 1.91 % -3.21%
  YoY % -3.68% 35.83% 2,300.00% -98.38% 34.50% 19.90% -
  Horiz. % 82.20% 85.34% 62.83% 2.62% 161.26% 119.90% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.99 33.04 28.64 32.29 47.20 109.97 96.05 -13.95%
  YoY % 18.01% 15.36% -11.30% -31.59% -57.08% 14.49% -
  Horiz. % 40.59% 34.40% 29.82% 33.62% 49.14% 114.49% 100.00%
EPS 3.80 3.63 2.41 0.10 5.52 11.46 8.89 -13.20%
  YoY % 4.68% 50.62% 2,310.00% -98.19% -51.83% 28.91% -
  Horiz. % 42.74% 40.83% 27.11% 1.12% 62.09% 128.91% 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 2.4200 2.2200 2.0000 1.8900 1.7900 5.0000 4.6600 -10.34%
  YoY % 9.01% 11.00% 5.82% 5.59% -64.20% 7.30% -
  Horiz. % 51.93% 47.64% 42.92% 40.56% 38.41% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,719
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.92 33.04 28.64 32.29 45.70 34.74 28.89 5.09%
  YoY % 17.80% 15.36% -11.30% -29.34% 31.55% 20.25% -
  Horiz. % 134.72% 114.36% 99.13% 111.77% 158.19% 120.25% 100.00%
EPS 3.79 3.63 2.41 0.10 5.34 3.62 2.67 6.01%
  YoY % 4.41% 50.62% 2,310.00% -98.13% 47.51% 35.58% -
  Horiz. % 141.95% 135.96% 90.26% 3.75% 200.00% 135.58% 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 2.4158 2.2200 2.0000 1.8900 1.7332 1.5796 1.4016 9.49%
  YoY % 8.82% 11.00% 5.82% 9.05% 9.72% 12.70% -
  Horiz. % 172.36% 158.39% 142.69% 134.85% 123.66% 112.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3400 3.9500 4.2100 4.7500 4.5000 9.8000 3.0200 -
P/RPS 8.57 11.95 14.70 14.71 9.53 8.91 3.14 18.21%
  YoY % -28.28% -18.71% -0.07% 54.35% 6.96% 183.76% -
  Horiz. % 272.93% 380.57% 468.15% 468.47% 303.50% 283.76% 100.00%
P/EPS 87.88 108.88 174.88 4,864.90 81.52 85.51 33.97 17.16%
  YoY % -19.29% -37.74% -96.41% 5,867.74% -4.67% 151.72% -
  Horiz. % 258.70% 320.52% 514.81% 14,321.17% 239.98% 251.72% 100.00%
EY 1.14 0.92 0.57 0.02 1.23 1.17 2.94 -14.60%
  YoY % 23.91% 61.40% 2,750.00% -98.37% 5.13% -60.20% -
  Horiz. % 38.78% 31.29% 19.39% 0.68% 41.84% 39.80% 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 1.38 1.78 2.11 2.51 2.51 1.96 0.65 13.36%
  YoY % -22.47% -15.64% -15.94% 0.00% 28.06% 201.54% -
  Horiz. % 212.31% 273.85% 324.62% 386.15% 386.15% 301.54% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 15/05/18 15/05/17 16/05/16 18/05/15 14/05/14 22/05/13 -
Price 3.2300 3.4200 4.5000 3.3000 5.3700 9.8600 5.3000 -
P/RPS 8.28 10.35 15.71 10.22 11.38 8.97 5.52 6.99%
  YoY % -20.00% -34.12% 53.72% -10.19% 26.87% 62.50% -
  Horiz. % 150.00% 187.50% 284.60% 185.14% 206.16% 162.50% 100.00%
P/EPS 84.98 94.27 186.93 3,379.83 97.28 86.04 59.62 6.08%
  YoY % -9.85% -49.57% -94.47% 3,374.33% 13.06% 44.31% -
  Horiz. % 142.54% 158.12% 313.54% 5,668.95% 163.17% 144.31% 100.00%
EY 1.18 1.06 0.53 0.03 1.03 1.16 1.68 -5.72%
  YoY % 11.32% 100.00% 1,666.67% -97.09% -11.21% -30.95% -
  Horiz. % 70.24% 63.10% 31.55% 1.79% 61.31% 69.05% 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 1.33 1.54 2.25 1.75 3.00 1.97 1.14 2.60%
  YoY % -13.64% -31.56% 28.57% -41.67% 52.28% 72.81% -
  Horiz. % 116.67% 135.09% 197.37% 153.51% 263.16% 172.81% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers