Highlights

[CMSB] YoY TTM 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 -     8.37%    YoY -     29.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,679,414 1,512,092 1,643,925 1,791,648 1,479,721 1,283,582 1,016,584 8.72%
  YoY % 11.07% -8.02% -8.25% 21.08% 15.28% 26.26% -
  Horiz. % 165.20% 148.74% 161.71% 176.24% 145.56% 126.26% 100.00%
PBT 351,202 324,085 316,492 370,271 306,272 231,822 185,385 11.23%
  YoY % 8.37% 2.40% -14.52% 20.90% 32.12% 25.05% -
  Horiz. % 189.44% 174.82% 170.72% 199.73% 165.21% 125.05% 100.00%
Tax -85,879 -84,598 -72,967 -81,351 -81,029 -63,589 -39,127 13.99%
  YoY % -1.51% -15.94% 10.31% -0.40% -27.43% -62.52% -
  Horiz. % 219.49% 216.21% 186.49% 207.92% 207.09% 162.52% 100.00%
NP 265,323 239,487 243,525 288,920 225,243 168,233 146,258 10.43%
  YoY % 10.79% -1.66% -15.71% 28.27% 33.89% 15.02% -
  Horiz. % 181.41% 163.74% 166.50% 197.54% 154.00% 115.02% 100.00%
NP to SH 231,556 193,992 191,775 239,862 185,241 133,117 120,602 11.48%
  YoY % 19.36% 1.16% -20.05% 29.49% 39.16% 10.38% -
  Horiz. % 192.00% 160.85% 159.01% 198.89% 153.60% 110.38% 100.00%
Tax Rate 24.45 % 26.10 % 23.05 % 21.97 % 26.46 % 27.43 % 21.11 % 2.48%
  YoY % -6.32% 13.23% 4.92% -16.97% -3.54% 29.94% -
  Horiz. % 115.82% 123.64% 109.19% 104.07% 125.34% 129.94% 100.00%
Total Cost 1,414,091 1,272,605 1,400,400 1,502,728 1,254,478 1,115,349 870,326 8.42%
  YoY % 11.12% -9.13% -6.81% 19.79% 12.47% 28.15% -
  Horiz. % 162.48% 146.22% 160.91% 172.66% 144.14% 128.15% 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 85,950 67,685 48,356 88,239 57,217 55,582 49,436 9.65%
  YoY % 26.98% 39.97% -45.20% 54.22% 2.94% 12.43% -
  Horiz. % 173.86% 136.91% 97.81% 178.49% 115.74% 112.43% 100.00%
Div Payout % 37.12 % 34.89 % 25.22 % 36.79 % 30.89 % 41.75 % 40.99 % -1.64%
  YoY % 6.39% 38.34% -31.45% 19.10% -26.01% 1.85% -
  Horiz. % 90.56% 85.12% 61.53% 89.75% 75.36% 101.85% 100.00%
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 15.80 % 15.84 % 14.81 % 16.13 % 15.22 % 13.11 % 14.39 % 1.57%
  YoY % -0.25% 6.95% -8.18% 5.98% 16.09% -8.90% -
  Horiz. % 109.80% 110.08% 102.92% 112.09% 105.77% 91.10% 100.00%
ROE 9.71 % 9.03 % 9.44 % 12.88 % 10.92 % 8.84 % 8.95 % 1.37%
  YoY % 7.53% -4.34% -26.71% 17.95% 23.53% -1.23% -
  Horiz. % 108.49% 100.89% 105.47% 143.91% 122.01% 98.77% 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 156.32 140.74 153.01 172.23 435.97 397.22 308.43 -10.70%
  YoY % 11.07% -8.02% -11.16% -60.49% 9.76% 28.79% -
  Horiz. % 50.68% 45.63% 49.61% 55.84% 141.35% 128.79% 100.00%
EPS 21.55 18.06 17.85 23.06 54.58 41.20 36.59 -8.44%
  YoY % 19.32% 1.18% -22.59% -57.75% 32.48% 12.60% -
  Horiz. % 58.90% 49.36% 48.78% 63.02% 149.17% 112.60% 100.00%
DPS 8.00 6.30 4.50 8.50 16.86 17.00 15.00 -9.94%
  YoY % 26.98% 40.00% -47.06% -49.58% -0.82% 13.33% -
  Horiz. % 53.33% 42.00% 30.00% 56.67% 112.40% 113.33% 100.00%
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 156.32 140.74 153.01 166.76 137.73 119.47 94.62 8.72%
  YoY % 11.07% -8.02% -8.25% 21.08% 15.28% 26.26% -
  Horiz. % 165.21% 148.74% 161.71% 176.24% 145.56% 126.26% 100.00%
EPS 21.55 18.06 17.85 22.33 17.24 12.39 11.23 11.47%
  YoY % 19.32% 1.18% -20.06% 29.52% 39.14% 10.33% -
  Horiz. % 191.90% 160.82% 158.95% 198.84% 153.52% 110.33% 100.00%
DPS 8.00 6.30 4.50 8.21 5.33 5.17 4.60 9.66%
  YoY % 26.98% 40.00% -45.19% 54.03% 3.09% 12.39% -
  Horiz. % 173.91% 136.96% 97.83% 178.48% 115.87% 112.39% 100.00%
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 2.53 2.99 3.10 2.61 2.25 0.76 0.77 21.92%
  YoY % -15.38% -3.55% 18.77% 16.00% 196.05% -1.30% -
  Horiz. % 328.57% 388.31% 402.60% 338.96% 292.21% 98.70% 100.00%
P/EPS 18.33 23.32 26.61 19.52 17.96 7.33 6.50 18.85%
  YoY % -21.40% -12.36% 36.32% 8.69% 145.02% 12.77% -
  Horiz. % 282.00% 358.77% 409.38% 300.31% 276.31% 112.77% 100.00%
EY 5.46 4.29 3.76 5.12 5.57 13.64 15.37 -15.84%
  YoY % 27.27% 14.10% -26.56% -8.08% -59.16% -11.26% -
  Horiz. % 35.52% 27.91% 24.46% 33.31% 36.24% 88.74% 100.00%
DY 2.03 1.50 0.95 1.89 1.72 5.63 6.30 -17.19%
  YoY % 35.33% 57.89% -49.74% 9.88% -69.45% -10.63% -
  Horiz. % 32.22% 23.81% 15.08% 30.00% 27.30% 89.37% 100.00%
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 2.19 3.20 2.16 3.12 2.26 1.33 0.81 18.02%
  YoY % -31.56% 48.15% -30.77% 38.05% 69.92% 64.20% -
  Horiz. % 270.37% 395.06% 266.67% 385.19% 279.01% 164.20% 100.00%
P/EPS 15.87 24.92 18.49 23.29 18.07 12.87 6.81 15.14%
  YoY % -36.32% 34.78% -20.61% 28.89% 40.40% 88.99% -
  Horiz. % 233.04% 365.93% 271.51% 342.00% 265.35% 188.99% 100.00%
EY 6.30 4.01 5.41 4.29 5.54 7.77 14.69 -13.15%
  YoY % 57.11% -25.88% 26.11% -22.56% -28.70% -47.11% -
  Horiz. % 42.89% 27.30% 36.83% 29.20% 37.71% 52.89% 100.00%
DY 2.34 1.40 1.36 1.58 1.71 3.21 6.02 -14.57%
  YoY % 67.14% 2.94% -13.92% -7.60% -46.73% -46.68% -
  Horiz. % 38.87% 23.26% 22.59% 26.25% 28.41% 53.32% 100.00%
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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers