Highlights

[CMSB] YoY Quarter Result on 2020-06-30 [#2]

Stock [CMSB]: CAHYA MATA SARAWAK BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -3.33%    YoY -     -59.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 206,837 399,174 395,278 388,273 398,817 376,855 383,362 -9.76%
  YoY % -48.18% 0.99% 1.80% -2.64% 5.83% -1.70% -
  Horiz. % 53.95% 104.12% 103.11% 101.28% 104.03% 98.30% 100.00%
PBT 22,993 65,623 118,982 96,901 42,763 66,707 98,648 -21.53%
  YoY % -64.96% -44.85% 22.79% 126.60% -35.89% -32.38% -
  Horiz. % 23.31% 66.52% 120.61% 98.23% 43.35% 67.62% 100.00%
Tax -3,938 -16,823 -18,559 -22,024 -22,364 -16,575 -22,376 -25.12%
  YoY % 76.59% 9.35% 15.73% 1.52% -34.93% 25.93% -
  Horiz. % 17.60% 75.18% 82.94% 98.43% 99.95% 74.07% 100.00%
NP 19,055 48,800 100,423 74,877 20,399 50,132 76,272 -20.62%
  YoY % -60.95% -51.41% 34.12% 267.06% -59.31% -34.27% -
  Horiz. % 24.98% 63.98% 131.66% 98.17% 26.75% 65.73% 100.00%
NP to SH 16,707 41,332 91,626 64,737 7,900 40,661 66,117 -20.47%
  YoY % -59.58% -54.89% 41.54% 719.46% -80.57% -38.50% -
  Horiz. % 25.27% 62.51% 138.58% 97.91% 11.95% 61.50% 100.00%
Tax Rate 17.13 % 25.64 % 15.60 % 22.73 % 52.30 % 24.85 % 22.68 % -4.57%
  YoY % -33.19% 64.36% -31.37% -56.54% 110.46% 9.57% -
  Horiz. % 75.53% 113.05% 68.78% 100.22% 230.60% 109.57% 100.00%
Total Cost 187,782 350,374 294,855 313,396 378,418 326,723 307,090 -7.86%
  YoY % -46.41% 18.83% -5.92% -17.18% 15.82% 6.39% -
  Horiz. % 61.15% 114.09% 96.02% 102.05% 123.23% 106.39% 100.00%
Net Worth 2,677,403 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 7.46%
  YoY % 4.44% 7.00% 7.73% 9.52% 8.62% 7.54% -
  Horiz. % 154.03% 147.48% 137.83% 127.94% 116.81% 107.54% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 16,115 15,520 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.84% 100.00%
Div Payout % - % - % - % - % - % 39.63 % 23.47 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 68.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 168.85% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,677,403 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,738,287 7.46%
  YoY % 4.44% 7.00% 7.73% 9.52% 8.62% 7.54% -
  Horiz. % 154.03% 147.48% 137.83% 127.94% 116.81% 107.54% 100.00%
NOSH 1,070,961 1,072,625 1,074,375 1,074,375 1,074,375 1,074,375 1,034,694 0.58%
  YoY % -0.16% -0.16% 0.00% 0.00% 0.00% 3.84% -
  Horiz. % 103.51% 103.67% 103.84% 103.84% 103.84% 103.84% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.21 % 12.23 % 25.41 % 19.28 % 5.11 % 13.30 % 19.90 % -12.04%
  YoY % -24.69% -51.87% 31.79% 277.30% -61.58% -33.17% -
  Horiz. % 46.28% 61.46% 127.69% 96.88% 25.68% 66.83% 100.00%
ROE 0.62 % 1.61 % 3.82 % 2.91 % 0.39 % 2.18 % 3.80 % -26.06%
  YoY % -61.49% -57.85% 31.27% 646.15% -82.11% -42.63% -
  Horiz. % 16.32% 42.37% 100.53% 76.58% 10.26% 57.37% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.31 37.21 36.79 36.14 37.12 35.08 37.05 -10.28%
  YoY % -48.11% 1.14% 1.80% -2.64% 5.82% -5.32% -
  Horiz. % 52.12% 100.43% 99.30% 97.54% 100.19% 94.68% 100.00%
EPS 1.56 3.85 8.53 6.03 0.74 3.80 6.39 -20.93%
  YoY % -59.48% -54.87% 41.46% 714.86% -80.53% -40.53% -
  Horiz. % 24.41% 60.25% 133.49% 94.37% 11.58% 59.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.5000 2.3900 2.2300 2.0700 1.8900 1.7400 1.6800 6.84%
  YoY % 4.60% 7.17% 7.73% 9.52% 8.62% 3.57% -
  Horiz. % 148.81% 142.26% 132.74% 123.21% 112.50% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,070,961
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.31 37.27 36.91 36.25 37.24 35.19 35.80 -9.77%
  YoY % -48.19% 0.98% 1.82% -2.66% 5.83% -1.70% -
  Horiz. % 53.94% 104.11% 103.10% 101.26% 104.02% 98.30% 100.00%
EPS 1.56 3.86 8.56 6.04 0.74 3.80 6.17 -20.46%
  YoY % -59.59% -54.91% 41.72% 716.22% -80.53% -38.41% -
  Horiz. % 25.28% 62.56% 138.74% 97.89% 11.99% 61.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.45% 100.00%
NAPS 2.5000 2.3937 2.2371 2.0766 1.8960 1.7455 1.6231 7.46%
  YoY % 4.44% 7.00% 7.73% 9.53% 8.62% 7.54% -
  Horiz. % 154.03% 147.48% 137.83% 127.94% 116.81% 107.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.5600 3.0200 2.3500 4.0200 3.5800 5.1500 3.7300 -
P/RPS 8.08 8.12 6.39 11.12 9.64 14.68 10.07 -3.60%
  YoY % -0.49% 27.07% -42.54% 15.35% -34.33% 45.78% -
  Horiz. % 80.24% 80.64% 63.46% 110.43% 95.73% 145.78% 100.00%
P/EPS 100.00 78.37 27.56 66.72 486.87 136.08 58.37 9.38%
  YoY % 27.60% 184.36% -58.69% -86.30% 257.78% 133.13% -
  Horiz. % 171.32% 134.26% 47.22% 114.31% 834.11% 233.13% 100.00%
EY 1.00 1.28 3.63 1.50 0.21 0.73 1.71 -8.55%
  YoY % -21.87% -64.74% 142.00% 614.29% -71.23% -57.31% -
  Horiz. % 58.48% 74.85% 212.28% 87.72% 12.28% 42.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.29 0.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.50% 100.00%
P/NAPS 0.62 1.26 1.05 1.94 1.89 2.96 2.22 -19.14%
  YoY % -50.79% 20.00% -45.88% 2.65% -36.15% 33.33% -
  Horiz. % 27.93% 56.76% 47.30% 87.39% 85.14% 133.33% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 -
Price 1.5000 2.3800 3.5000 3.8900 3.8100 4.9100 4.1900 -
P/RPS 7.77 6.40 9.51 10.76 10.26 14.00 11.31 -6.06%
  YoY % 21.41% -32.70% -11.62% 4.87% -26.71% 23.78% -
  Horiz. % 68.70% 56.59% 84.08% 95.14% 90.72% 123.78% 100.00%
P/EPS 96.15 61.76 41.04 64.56 518.15 129.74 65.57 6.58%
  YoY % 55.68% 50.49% -36.43% -87.54% 299.38% 97.86% -
  Horiz. % 146.64% 94.19% 62.59% 98.46% 790.22% 197.86% 100.00%
EY 1.04 1.62 2.44 1.55 0.19 0.77 1.53 -6.23%
  YoY % -35.80% -33.61% 57.42% 715.79% -75.32% -49.67% -
  Horiz. % 67.97% 105.88% 159.48% 101.31% 12.42% 50.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.31 0.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.11% 100.00%
P/NAPS 0.60 1.00 1.57 1.88 2.02 2.82 2.49 -21.10%
  YoY % -40.00% -36.31% -16.49% -6.93% -28.37% 13.25% -
  Horiz. % 24.10% 40.16% 63.05% 75.50% 81.12% 113.25% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

471  182  589  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.17-0.005 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.77+0.02 
 MGRC 0.61+0.03 
 ESCERAM 0.65+0.01 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS