[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 141.27%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 572,926 387,058 202,057 758,536 917,707 489,291 282,454 60.16%
PBT 202,112 140,026 82,555 6,471 131,529 49,800 26,807 284.02%
Tax -24,609 -15,790 -7,411 183,027 -31,049 -13,413 -9,475 88.83%
NP 177,503 124,236 75,144 189,498 100,480 36,387 17,332 370.93%
-
NP to SH 179,064 125,185 77,795 194,709 80,701 33,990 17,283 374.57%
-
Tax Rate 12.18% 11.28% 8.98% -2,828.42% 23.61% 26.93% 35.35% -
Total Cost 395,423 262,822 126,913 569,038 817,227 452,904 265,122 30.50%
-
Net Worth 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 7.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 21,326 - - - -
Div Payout % - - - 10.95% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 7.71%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 30.98% 32.10% 37.19% 24.98% 10.95% 7.44% 6.14% -
ROE 6.00% 4.28% 2.71% 6.97% 3.00% 1.27% 0.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.34 36.03 19.00 71.13 85.56 45.62 26.33 60.03%
EPS 16.73 11.71 7.32 18.18 7.52 3.17 1.61 375.51%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.78 2.72 2.70 2.62 2.51 2.50 2.49 7.61%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.32 36.02 18.80 70.59 85.41 45.54 26.29 60.15%
EPS 16.66 11.65 7.24 18.12 7.51 3.16 1.61 374.18%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 2.7791 2.7193 2.6723 2.6001 2.5056 2.4956 2.4856 7.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.26 1.14 2.18 2.12 1.23 1.56 1.21 -
P/RPS 2.36 3.16 11.47 2.98 1.44 3.42 4.60 -35.88%
P/EPS 7.56 9.78 29.80 11.61 16.35 49.23 75.10 -78.32%
EY 13.23 10.22 3.36 8.61 6.12 2.03 1.33 361.88%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.81 0.81 0.49 0.62 0.49 -5.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/08/21 25/05/21 25/02/21 25/11/20 26/08/20 30/06/20 -
Price 1.40 1.26 1.57 2.42 1.43 1.50 1.56 -
P/RPS 2.62 3.50 8.26 3.40 1.67 3.29 5.92 -41.89%
P/EPS 8.40 10.81 21.46 13.25 19.01 47.34 96.82 -80.37%
EY 11.91 9.25 4.66 7.55 5.26 2.11 1.03 410.58%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.58 0.92 0.57 0.60 0.63 -14.26%

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