[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -99.57%
YoY- -98.17%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,551,319 1,101,783 745,723 346,906 1,788,025 1,279,688 867,844 47.03%
PBT 302,139 160,413 65,669 22,906 381,654 266,281 161,717 51.40%
Tax -84,828 -58,496 -35,331 -12,967 -83,996 -67,716 -40,571 63.14%
NP 217,311 101,917 30,338 9,939 297,658 198,565 121,146 47.37%
-
NP to SH 169,177 67,664 8,949 1,049 241,587 163,564 98,084 43.58%
-
Tax Rate 28.08% 36.47% 53.80% 56.61% 22.01% 25.43% 25.09% -
Total Cost 1,334,008 999,866 715,385 336,967 1,490,367 1,081,123 746,698 46.97%
-
Net Worth 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 11.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 67,685 - - - 48,346 16,115 16,115 159.19%
Div Payout % 40.01% - - - 20.01% 9.85% 16.43% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 11.85%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.01% 9.25% 4.07% 2.87% 16.65% 15.52% 13.96% -
ROE 7.64% 3.23% 0.44% 0.05% 11.96% 8.51% 5.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.39 102.55 69.41 32.29 166.42 119.11 80.78 47.02%
EPS 15.75 6.30 0.83 0.10 22.69 15.41 9.30 41.85%
DPS 6.30 0.00 0.00 0.00 4.50 1.50 1.50 159.18%
NAPS 2.06 1.95 1.89 1.89 1.88 1.79 1.74 11.85%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.34 102.51 69.38 32.28 166.36 119.06 80.75 47.02%
EPS 15.74 6.30 0.83 0.10 22.48 15.22 9.13 43.53%
DPS 6.30 0.00 0.00 0.00 4.50 1.50 1.50 159.18%
NAPS 2.0592 1.9493 1.8893 1.8893 1.8793 1.7893 1.7393 11.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.00 3.80 3.58 4.75 5.13 5.15 5.15 -
P/RPS 2.77 3.71 5.16 14.71 3.08 4.32 6.38 -42.51%
P/EPS 25.40 60.34 429.80 4,864.90 22.81 33.83 56.41 -41.11%
EY 3.94 1.66 0.23 0.02 4.38 2.96 1.77 70.07%
DY 1.58 0.00 0.00 0.00 0.88 0.29 0.29 208.04%
P/NAPS 1.94 1.95 1.89 2.51 2.73 2.88 2.96 -24.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 25/11/15 26/08/15 -
Price 4.10 3.57 3.81 3.30 5.00 5.17 4.91 -
P/RPS 2.84 3.48 5.49 10.22 3.00 4.34 6.08 -39.65%
P/EPS 26.04 56.68 457.41 3,379.83 22.24 33.96 53.78 -38.20%
EY 3.84 1.76 0.22 0.03 4.50 2.94 1.86 61.78%
DY 1.54 0.00 0.00 0.00 0.90 0.29 0.31 189.73%
P/NAPS 1.99 1.83 2.02 1.75 2.66 2.89 2.82 -20.65%

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