[CMSB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 59.82%
YoY- 350.12%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 813,798 763,901 774,116 808,228 758,536 1,223,609 978,582 -11.53%
PBT 235,761 269,482 280,052 330,220 6,471 175,372 99,600 77.33%
Tax -33,720 -32,812 -31,580 -29,644 183,027 -41,398 -26,826 16.42%
NP 202,041 236,670 248,472 300,576 189,498 133,973 72,774 97.16%
-
NP to SH 203,411 238,752 250,370 311,180 194,709 107,601 67,980 107.23%
-
Tax Rate 14.30% 12.18% 11.28% 8.98% -2,828.42% 23.61% 26.93% -
Total Cost 611,757 527,230 525,644 507,652 569,038 1,089,636 905,808 -22.96%
-
Net Worth 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 2,681,562 7.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,476 - - - 21,326 - - -
Div Payout % 10.56% - - - 10.95% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 2,681,562 7.90%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.83% 30.98% 32.10% 37.19% 24.98% 10.95% 7.44% -
ROE 6.77% 8.00% 8.57% 10.84% 6.97% 4.00% 2.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.78 71.12 72.06 76.00 71.13 114.08 91.23 -11.60%
EPS 18.98 22.31 23.42 29.28 18.18 10.03 6.34 107.30%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.80 2.78 2.72 2.70 2.62 2.51 2.50 7.82%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.71 71.07 72.02 75.20 70.57 113.84 91.05 -11.54%
EPS 18.93 22.21 23.29 28.95 18.12 10.01 6.32 107.37%
DPS 2.00 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 2.7975 2.7783 2.7185 2.6715 2.5993 2.5049 2.4949 7.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.26 1.14 2.18 2.12 1.23 1.56 -
P/RPS 1.69 1.77 1.58 2.87 2.98 1.08 1.71 -0.77%
P/EPS 6.76 5.67 4.89 7.45 11.61 12.26 24.61 -57.64%
EY 14.80 17.64 20.44 13.42 8.61 8.16 4.06 136.30%
DY 1.56 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.46 0.45 0.42 0.81 0.81 0.49 0.62 -18.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 30/08/21 25/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.22 1.40 1.26 1.57 2.42 1.43 1.50 -
P/RPS 1.61 1.97 1.75 2.07 3.40 1.25 1.64 -1.21%
P/EPS 6.44 6.30 5.41 5.37 13.25 14.25 23.67 -57.91%
EY 15.53 15.88 18.50 18.64 7.55 7.02 4.23 137.42%
DY 1.64 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.44 0.50 0.46 0.58 0.92 0.57 0.60 -18.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment