[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 43.04%
YoY- 121.89%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 423,778 214,042 813,798 572,926 387,058 202,057 758,536 -32.23%
PBT 127,019 83,855 235,761 202,112 140,026 82,555 6,471 631.64%
Tax -19,063 -10,979 -33,720 -24,609 -15,790 -7,411 183,027 -
NP 107,956 72,876 202,041 177,503 124,236 75,144 189,498 -31.34%
-
NP to SH 111,589 72,019 203,411 179,064 125,185 77,795 194,709 -31.07%
-
Tax Rate 15.01% 13.09% 14.30% 12.18% 11.28% 8.98% -2,828.42% -
Total Cost 315,822 141,166 611,757 395,423 262,822 126,913 569,038 -32.53%
-
Net Worth 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 7.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 21,476 - - - 21,326 -
Div Payout % - - 10.56% - - - 10.95% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 7.05%
NOSH 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.47% 34.05% 24.83% 30.98% 32.10% 37.19% 24.98% -
ROE 3.61% 2.34% 6.77% 6.00% 4.28% 2.71% 6.97% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.45 19.93 75.78 53.34 36.03 19.00 71.13 -32.56%
EPS 10.39 6.70 18.98 16.73 11.71 7.32 18.18 -31.20%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.88 2.87 2.80 2.78 2.72 2.70 2.62 6.52%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.44 19.92 75.75 53.33 36.03 18.81 70.60 -32.24%
EPS 10.39 6.70 18.93 16.67 11.65 7.24 18.12 -31.05%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.99 -
NAPS 2.8795 2.8695 2.7986 2.7795 2.7197 2.6727 2.6004 7.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.98 1.09 1.28 1.26 1.14 2.18 2.12 -
P/RPS 2.48 5.47 1.69 2.36 3.16 11.47 2.98 -11.55%
P/EPS 9.43 16.26 6.76 7.56 9.78 29.80 11.61 -12.97%
EY 10.60 6.15 14.80 13.23 10.22 3.36 8.61 14.91%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.94 -
P/NAPS 0.34 0.38 0.46 0.45 0.42 0.81 0.81 -44.02%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 18/05/22 25/02/22 24/11/21 30/08/21 25/05/21 25/02/21 -
Price 0.965 1.09 1.22 1.40 1.26 1.57 2.42 -
P/RPS 2.45 5.47 1.61 2.62 3.50 8.26 3.40 -19.67%
P/EPS 9.29 16.26 6.44 8.40 10.81 21.46 13.25 -21.12%
EY 10.77 6.15 15.53 11.91 9.25 4.66 7.55 26.80%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.83 -
P/NAPS 0.34 0.38 0.44 0.50 0.46 0.58 0.92 -48.59%

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