[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 13.6%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 702,168 423,778 214,042 813,798 572,926 387,058 202,057 129.25%
PBT 307,008 127,019 83,855 235,761 202,112 140,026 82,555 139.84%
Tax -45,584 -19,063 -10,979 -33,720 -24,609 -15,790 -7,411 235.33%
NP 261,424 107,956 72,876 202,041 177,503 124,236 75,144 129.42%
-
NP to SH 265,950 111,589 72,019 203,411 179,064 125,185 77,795 126.76%
-
Tax Rate 14.85% 15.01% 13.09% 14.30% 12.18% 11.28% 8.98% -
Total Cost 440,744 315,822 141,166 611,757 395,423 262,822 126,913 129.15%
-
Net Worth 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 9.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 21,476 - - - -
Div Payout % - - - 10.56% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 9.89%
NOSH 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 37.23% 25.47% 34.05% 24.83% 30.98% 32.10% 37.19% -
ROE 8.04% 3.61% 2.34% 6.77% 6.00% 4.28% 2.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.37 39.45 19.93 75.78 53.34 36.03 19.00 127.73%
EPS 24.76 10.39 6.70 18.98 16.73 11.71 7.32 125.16%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.08 2.88 2.87 2.80 2.78 2.72 2.70 9.16%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.36 39.44 19.92 75.75 53.33 36.03 18.81 129.23%
EPS 24.75 10.39 6.70 18.93 16.67 11.65 7.24 126.75%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.0794 2.8795 2.8695 2.7986 2.7795 2.7197 2.6727 9.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.82 0.98 1.09 1.28 1.26 1.14 2.18 -
P/RPS 1.25 2.48 5.47 1.69 2.36 3.16 11.47 -77.15%
P/EPS 3.31 9.43 16.26 6.76 7.56 9.78 29.80 -76.86%
EY 30.19 10.60 6.15 14.80 13.23 10.22 3.36 331.62%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.38 0.46 0.45 0.42 0.81 -51.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 18/05/22 25/02/22 24/11/21 30/08/21 25/05/21 -
Price 1.05 0.965 1.09 1.22 1.40 1.26 1.57 -
P/RPS 1.61 2.45 5.47 1.61 2.62 3.50 8.26 -66.34%
P/EPS 4.24 9.29 16.26 6.44 8.40 10.81 21.46 -66.04%
EY 23.58 10.77 6.15 15.53 11.91 9.25 4.66 194.44%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.38 0.44 0.50 0.46 0.58 -29.93%

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