[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.46%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 917,707 489,291 282,454 1,740,998 1,284,527 817,351 418,177 68.63%
PBT 131,529 49,800 26,807 251,053 230,851 128,059 62,436 64.10%
Tax -31,049 -13,413 -9,475 -61,982 -50,786 -30,586 -13,763 71.75%
NP 100,480 36,387 17,332 189,071 180,065 97,473 48,673 61.91%
-
NP to SH 80,701 33,990 17,283 160,286 154,927 82,095 40,763 57.47%
-
Tax Rate 23.61% 26.93% 35.35% 24.69% 22.00% 23.88% 22.04% -
Total Cost 817,227 452,904 265,122 1,551,927 1,104,462 719,878 369,504 69.50%
-
Net Worth 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 32,178 - - - -
Div Payout % - - - 20.08% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2.46%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.95% 7.44% 6.14% 10.86% 14.02% 11.93% 11.64% -
ROE 3.00% 1.27% 0.65% 6.07% 5.87% 3.20% 1.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 85.56 45.62 26.33 162.31 119.76 76.20 38.99 68.62%
EPS 7.52 3.17 1.61 14.94 14.44 7.65 3.80 57.42%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.51 2.50 2.49 2.46 2.46 2.39 2.42 2.45%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 85.42 45.54 26.29 162.05 119.56 76.08 38.92 68.64%
EPS 7.51 3.16 1.61 14.92 14.42 7.64 3.79 57.56%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.5059 2.4959 2.4859 2.456 2.456 2.3861 2.4158 2.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.23 1.56 1.21 2.27 2.70 3.02 3.34 -
P/RPS 1.44 3.42 4.60 1.40 2.25 3.96 8.57 -69.45%
P/EPS 16.35 49.23 75.10 15.19 18.69 39.46 87.88 -67.30%
EY 6.12 2.03 1.33 6.58 5.35 2.53 1.14 205.65%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.49 0.92 1.10 1.26 1.38 -49.76%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 30/06/20 26/02/20 26/11/19 27/08/19 15/05/19 -
Price 1.43 1.50 1.56 2.05 2.35 2.38 3.23 -
P/RPS 1.67 3.29 5.92 1.26 1.96 3.12 8.28 -65.50%
P/EPS 19.01 47.34 96.82 13.72 16.27 31.10 84.98 -63.04%
EY 5.26 2.11 1.03 7.29 6.15 3.22 1.18 170.11%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.63 0.83 0.96 1.00 1.33 -43.06%

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