[CMSB] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.33%
YoY- -59.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 202,057 206,716 428,416 206,837 282,454 456,471 467,176 -42.77%
PBT 82,555 -68,770 81,729 22,993 26,807 20,202 102,792 -13.58%
Tax -7,411 157,788 -17,636 -3,938 -9,475 -11,196 -20,200 -48.71%
NP 75,144 89,018 64,093 19,055 17,332 9,006 82,592 -6.10%
-
NP to SH 77,795 114,008 46,711 16,707 17,283 5,359 72,832 4.48%
-
Tax Rate 8.98% - 21.58% 17.13% 35.35% 55.42% 19.65% -
Total Cost 126,913 117,698 364,323 187,782 265,122 447,465 384,584 -52.21%
-
Net Worth 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 5.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 21,326 - - - 32,178 - -
Div Payout % - 18.71% - - - 600.46% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 5.79%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 37.19% 43.06% 14.96% 9.21% 6.14% 1.97% 17.68% -
ROE 2.71% 4.08% 1.73% 0.62% 0.65% 0.20% 2.76% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.00 19.39 39.94 19.28 26.33 42.56 43.55 -42.44%
EPS 7.32 10.69 4.35 1.56 1.61 0.50 6.79 5.13%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.70 2.62 2.51 2.50 2.49 2.46 2.46 6.39%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.80 19.23 39.86 19.24 26.28 42.47 43.47 -42.78%
EPS 7.24 10.61 4.35 1.55 1.61 0.50 6.78 4.46%
DPS 0.00 1.98 0.00 0.00 0.00 2.99 0.00 -
NAPS 2.6715 2.5993 2.5049 2.4949 2.4849 2.455 2.455 5.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.18 2.12 1.23 1.56 1.21 2.27 2.70 -
P/RPS 11.47 10.94 3.08 8.09 4.60 5.33 6.20 50.64%
P/EPS 29.80 19.83 28.24 100.16 75.10 454.35 39.76 -17.47%
EY 3.36 5.04 3.54 1.00 1.33 0.22 2.51 21.44%
DY 0.00 0.94 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.81 0.81 0.49 0.62 0.49 0.92 1.10 -18.44%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 25/11/20 26/08/20 30/06/20 26/02/20 26/11/19 -
Price 1.57 2.42 1.43 1.50 1.56 2.05 2.35 -
P/RPS 8.26 12.48 3.58 7.78 5.92 4.82 5.40 32.72%
P/EPS 21.46 22.63 32.84 96.30 96.82 410.32 34.61 -27.26%
EY 4.66 4.42 3.05 1.04 1.03 0.24 2.89 37.46%
DY 0.00 0.83 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.58 0.92 0.57 0.60 0.63 0.83 0.96 -28.51%

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