[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 27.38%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,284,527 817,351 418,177 1,711,862 1,215,432 750,265 354,987 135.51%
PBT 230,851 128,059 62,436 375,365 289,248 175,940 56,958 153.98%
Tax -50,786 -30,586 -13,763 -74,109 -53,175 -31,963 -13,404 142.84%
NP 180,065 97,473 48,673 301,256 236,073 143,977 43,554 157.37%
-
NP to SH 154,927 82,095 40,763 265,741 208,618 130,603 38,977 150.71%
-
Tax Rate 22.00% 23.88% 22.04% 19.74% 18.38% 18.17% 23.53% -
Total Cost 1,104,462 719,878 369,504 1,410,606 979,359 606,288 311,433 132.37%
-
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 79,175 - - - -
Div Payout % - - - 29.79% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.02% 11.93% 11.64% 17.60% 19.42% 19.19% 12.27% -
ROE 5.87% 3.20% 1.57% 10.44% 8.47% 5.45% 1.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 119.76 76.20 38.99 160.00 113.55 69.83 33.04 135.78%
EPS 14.44 7.65 3.80 24.79 19.45 12.16 3.63 150.84%
DPS 0.00 0.00 0.00 7.40 0.00 0.00 0.00 -
NAPS 2.46 2.39 2.42 2.38 2.30 2.23 2.22 7.07%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 119.51 76.04 38.91 159.27 113.08 69.80 33.03 135.49%
EPS 14.41 7.64 3.79 24.72 19.41 12.15 3.63 150.49%
DPS 0.00 0.00 0.00 7.37 0.00 0.00 0.00 -
NAPS 2.4549 2.3851 2.4147 2.3691 2.2906 2.229 2.219 6.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.70 3.02 3.34 2.69 2.92 2.35 3.95 -
P/RPS 2.25 3.96 8.57 1.68 2.57 3.37 11.95 -67.11%
P/EPS 18.69 39.46 87.88 10.83 14.98 19.33 108.88 -69.07%
EY 5.35 2.53 1.14 9.23 6.67 5.17 0.92 223.03%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.38 1.13 1.27 1.05 1.78 -27.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 -
Price 2.35 2.38 3.23 3.04 3.22 3.50 3.42 -
P/RPS 1.96 3.12 8.28 1.90 2.84 5.01 10.35 -66.98%
P/EPS 16.27 31.10 84.98 12.24 16.52 28.79 94.27 -68.96%
EY 6.15 3.22 1.18 8.17 6.05 3.47 1.06 222.53%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.33 1.28 1.40 1.57 1.54 -27.00%

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 ⃤ & 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