Highlights

[CMSB] YoY Quarter Result on 2017-03-31 [#1]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 15-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -74.52%    YoY -     2,365.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 282,454 418,177 354,987 307,679 346,906 490,989 373,239 -4.53%
  YoY % -32.46% 17.80% 15.38% -11.31% -29.35% 31.55% -
  Horiz. % 75.68% 112.04% 95.11% 82.43% 92.94% 131.55% 100.00%
PBT 26,807 62,436 56,958 44,852 22,906 95,010 66,191 -13.97%
  YoY % -57.06% 9.62% 26.99% 95.81% -75.89% 43.54% -
  Horiz. % 40.50% 94.33% 86.05% 67.76% 34.61% 143.54% 100.00%
Tax -9,475 -13,763 -13,404 -12,737 -12,967 -23,996 -18,489 -10.53%
  YoY % 31.16% -2.68% -5.24% 1.77% 45.96% -29.79% -
  Horiz. % 51.25% 74.44% 72.50% 68.89% 70.13% 129.79% 100.00%
NP 17,332 48,673 43,554 32,115 9,939 71,014 47,702 -15.51%
  YoY % -64.39% 11.75% 35.62% 223.12% -86.00% 48.87% -
  Horiz. % 36.33% 102.04% 91.30% 67.32% 20.84% 148.87% 100.00%
NP to SH 17,283 40,763 38,977 25,864 1,049 57,423 38,896 -12.63%
  YoY % -57.60% 4.58% 50.70% 2,365.59% -98.17% 47.63% -
  Horiz. % 44.43% 104.80% 100.21% 66.50% 2.70% 147.63% 100.00%
Tax Rate 35.35 % 22.04 % 23.53 % 28.40 % 56.61 % 25.26 % 27.93 % 4.00%
  YoY % 60.39% -6.33% -17.15% -49.83% 124.11% -9.56% -
  Horiz. % 126.57% 78.91% 84.25% 101.68% 202.69% 90.44% 100.00%
Total Cost 265,122 369,504 311,433 275,564 336,967 419,975 325,537 -3.36%
  YoY % -28.25% 18.65% 13.02% -18.22% -19.76% 29.01% -
  Horiz. % 81.44% 113.51% 95.67% 84.65% 103.51% 129.01% 100.00%
Net Worth 2,670,836 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 7.84%
  YoY % 2.90% 8.82% 11.00% 5.82% 9.05% 9.73% -
  Horiz. % 157.38% 152.94% 140.55% 126.62% 119.65% 109.73% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,670,836 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 1,697,033 7.84%
  YoY % 2.90% 8.82% 11.00% 5.82% 9.05% 9.73% -
  Horiz. % 157.38% 152.94% 140.55% 126.62% 119.65% 109.73% 100.00%
NOSH 1,072,625 1,072,504 1,074,375 1,074,375 1,074,375 1,040,271 339,406 21.12%
  YoY % 0.01% -0.17% 0.00% 0.00% 3.28% 206.50% -
  Horiz. % 316.03% 315.99% 316.55% 316.55% 316.55% 306.50% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.14 % 11.64 % 12.27 % 10.44 % 2.87 % 14.46 % 12.78 % -11.49%
  YoY % -47.25% -5.13% 17.53% 263.76% -80.15% 13.15% -
  Horiz. % 48.04% 91.08% 96.01% 81.69% 22.46% 113.15% 100.00%
ROE 0.65 % 1.57 % 1.63 % 1.20 % 0.05 % 3.08 % 2.29 % -18.92%
  YoY % -58.60% -3.68% 35.83% 2,300.00% -98.38% 34.50% -
  Horiz. % 28.38% 68.56% 71.18% 52.40% 2.18% 134.50% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 26.33 38.99 33.04 28.64 32.29 47.20 109.97 -21.18%
  YoY % -32.47% 18.01% 15.36% -11.30% -31.59% -57.08% -
  Horiz. % 23.94% 35.46% 30.04% 26.04% 29.36% 42.92% 100.00%
EPS 1.61 3.80 3.63 2.41 0.10 5.52 11.46 -27.88%
  YoY % -57.63% 4.68% 50.62% 2,310.00% -98.19% -51.83% -
  Horiz. % 14.05% 33.16% 31.68% 21.03% 0.87% 48.17% 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 2.4900 2.4200 2.2200 2.0000 1.8900 1.7900 5.0000 -10.96%
  YoY % 2.89% 9.01% 11.00% 5.82% 5.59% -64.20% -
  Horiz. % 49.80% 48.40% 44.40% 40.00% 37.80% 35.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 26.29 38.92 33.04 28.64 32.29 45.70 34.74 -4.53%
  YoY % -32.45% 17.80% 15.36% -11.30% -29.34% 31.55% -
  Horiz. % 75.68% 112.03% 95.11% 82.44% 92.95% 131.55% 100.00%
EPS 1.61 3.79 3.63 2.41 0.10 5.34 3.62 -12.62%
  YoY % -57.52% 4.41% 50.62% 2,310.00% -98.13% 47.51% -
  Horiz. % 44.48% 104.70% 100.28% 66.57% 2.76% 147.51% 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 2.4859 2.4158 2.2200 2.0000 1.8900 1.7332 1.5796 7.84%
  YoY % 2.90% 8.82% 11.00% 5.82% 9.05% 9.72% -
  Horiz. % 157.38% 152.94% 140.54% 126.61% 119.65% 109.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.2100 3.3400 3.9500 4.2100 4.7500 4.5000 9.8000 -
P/RPS 4.60 8.57 11.95 14.70 14.71 9.53 8.91 -10.42%
  YoY % -46.32% -28.28% -18.71% -0.07% 54.35% 6.96% -
  Horiz. % 51.63% 96.18% 134.12% 164.98% 165.10% 106.96% 100.00%
P/EPS 75.10 87.88 108.88 174.88 4,864.90 81.52 85.51 -2.14%
  YoY % -14.54% -19.29% -37.74% -96.41% 5,867.74% -4.67% -
  Horiz. % 87.83% 102.77% 127.33% 204.51% 5,689.28% 95.33% 100.00%
EY 1.33 1.14 0.92 0.57 0.02 1.23 1.17 2.16%
  YoY % 16.67% 23.91% 61.40% 2,750.00% -98.37% 5.13% -
  Horiz. % 113.68% 97.44% 78.63% 48.72% 1.71% 105.13% 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 0.49 1.38 1.78 2.11 2.51 2.51 1.96 -20.61%
  YoY % -64.49% -22.47% -15.64% -15.94% 0.00% 28.06% -
  Horiz. % 25.00% 70.41% 90.82% 107.65% 128.06% 128.06% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 15/05/19 15/05/18 15/05/17 16/05/16 18/05/15 14/05/14 -
Price 1.5600 3.2300 3.4200 4.5000 3.3000 5.3700 9.8600 -
P/RPS 5.92 8.28 10.35 15.71 10.22 11.38 8.97 -6.69%
  YoY % -28.50% -20.00% -34.12% 53.72% -10.19% 26.87% -
  Horiz. % 66.00% 92.31% 115.38% 175.14% 113.94% 126.87% 100.00%
P/EPS 96.82 84.98 94.27 186.93 3,379.83 97.28 86.04 1.99%
  YoY % 13.93% -9.85% -49.57% -94.47% 3,374.33% 13.06% -
  Horiz. % 112.53% 98.77% 109.57% 217.26% 3,928.21% 113.06% 100.00%
EY 1.03 1.18 1.06 0.53 0.03 1.03 1.16 -1.96%
  YoY % -12.71% 11.32% 100.00% 1,666.67% -97.09% -11.21% -
  Horiz. % 88.79% 101.72% 91.38% 45.69% 2.59% 88.79% 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 0.63 1.33 1.54 2.25 1.75 3.00 1.97 -17.29%
  YoY % -52.63% -13.64% -31.56% 28.57% -41.67% 52.28% -
  Horiz. % 31.98% 67.51% 78.17% 114.21% 88.83% 152.28% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

270  607  510  872 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.10+0.025 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.11-0.01 
 NEXGRAM 0.060.00 
 MQTECH 0.24+0.02 
 K1 0.575-0.02 
 IRIS 0.365+0.035 
 MTOUCHE-WC 0.025+0.02 
 MLAB 0.065+0.01 

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