[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 70.99%
YoY- 120.85%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 750,265 354,987 1,606,724 1,018,538 670,570 307,679 1,551,319 -38.46%
PBT 175,940 56,958 332,786 231,023 135,443 44,852 302,139 -30.33%
Tax -31,963 -13,404 -83,767 -59,236 -33,316 -12,737 -84,828 -47.92%
NP 143,977 43,554 249,019 171,787 102,127 32,115 217,311 -24.05%
-
NP to SH 130,603 38,977 215,236 149,434 87,394 25,864 169,177 -15.88%
-
Tax Rate 18.17% 23.53% 25.17% 25.64% 24.60% 28.40% 28.08% -
Total Cost 606,288 311,433 1,357,705 846,751 568,443 275,564 1,334,008 -40.97%
-
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 85,950 - - - 67,685 -
Div Payout % - - 39.93% - - - 40.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.19% 12.27% 15.50% 16.87% 15.23% 10.44% 14.01% -
ROE 5.45% 1.63% 9.15% 6.56% 3.93% 1.20% 7.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.83 33.04 149.55 94.80 62.41 28.64 144.39 -38.46%
EPS 12.16 3.63 20.03 13.91 8.13 2.41 15.75 -15.88%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
NAPS 2.23 2.22 2.19 2.12 2.07 2.00 2.06 5.44%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.80 33.03 149.49 94.76 62.39 28.63 144.33 -38.46%
EPS 12.15 3.63 20.03 13.90 8.13 2.41 15.74 -15.89%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
NAPS 2.2291 2.2191 2.1891 2.1191 2.0691 1.9992 2.0591 5.44%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.35 3.95 3.90 4.01 4.02 4.21 4.00 -
P/RPS 3.37 11.95 2.61 4.23 6.44 14.70 2.77 14.00%
P/EPS 19.33 108.88 19.47 28.83 49.42 174.88 25.40 -16.68%
EY 5.17 0.92 5.14 3.47 2.02 0.57 3.94 19.91%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.58 -
P/NAPS 1.05 1.78 1.78 1.89 1.94 2.11 1.94 -33.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 15/05/18 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 -
Price 3.50 3.42 4.37 3.55 3.89 4.50 4.10 -
P/RPS 5.01 10.35 2.92 3.74 6.23 15.71 2.84 46.14%
P/EPS 28.79 94.27 21.81 25.52 47.82 186.93 26.04 6.94%
EY 3.47 1.06 4.58 3.92 2.09 0.53 3.84 -6.54%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.54 -
P/NAPS 1.57 1.54 2.00 1.67 1.88 2.25 1.99 -14.65%

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