[CMSB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 76.21%
YoY- -6.64%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 206,837 282,454 456,471 467,176 399,174 418,177 496,430 -44.24%
PBT 22,993 26,807 20,202 102,792 65,623 62,436 86,117 -58.56%
Tax -3,938 -9,475 -11,196 -20,200 -16,823 -13,763 -20,934 -67.20%
NP 19,055 17,332 9,006 82,592 48,800 48,673 65,183 -55.98%
-
NP to SH 16,707 17,283 5,359 72,832 41,332 40,763 57,123 -55.97%
-
Tax Rate 17.13% 35.35% 55.42% 19.65% 25.64% 22.04% 24.31% -
Total Cost 187,782 265,122 447,465 384,584 350,374 369,504 431,247 -42.57%
-
Net Worth 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 3.50%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 32,178 - - - 79,175 -
Div Payout % - - 600.46% - - - 138.61% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 3.50%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.21% 6.14% 1.97% 17.68% 12.23% 11.64% 13.13% -
ROE 0.62% 0.65% 0.20% 2.76% 1.61% 1.57% 2.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.28 26.33 42.56 43.55 37.21 38.99 46.40 -44.34%
EPS 1.56 1.61 0.50 6.79 3.85 3.80 5.34 -56.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.40 -
NAPS 2.50 2.49 2.46 2.46 2.39 2.42 2.38 3.33%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.24 26.28 42.47 43.47 37.14 38.91 46.19 -44.25%
EPS 1.55 1.61 0.50 6.78 3.85 3.79 5.31 -56.02%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 7.37 -
NAPS 2.4949 2.4849 2.455 2.455 2.3851 2.4148 2.3692 3.50%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.56 1.21 2.27 2.70 3.02 3.34 2.69 -
P/RPS 8.09 4.60 5.33 6.20 8.12 8.57 5.80 24.86%
P/EPS 100.16 75.10 454.35 39.76 78.37 87.88 50.39 58.15%
EY 1.00 1.33 0.22 2.51 1.28 1.14 1.98 -36.60%
DY 0.00 0.00 1.32 0.00 0.00 0.00 2.75 -
P/NAPS 0.62 0.49 0.92 1.10 1.26 1.38 1.13 -33.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 26/02/20 26/11/19 27/08/19 15/05/19 26/02/19 -
Price 1.50 1.56 2.05 2.35 2.38 3.23 3.04 -
P/RPS 7.78 5.92 4.82 5.40 6.40 8.28 6.55 12.16%
P/EPS 96.30 96.82 410.32 34.61 61.76 84.98 56.94 41.99%
EY 1.04 1.03 0.24 2.89 1.62 1.18 1.76 -29.60%
DY 0.00 0.00 1.46 0.00 0.00 0.00 2.43 -
P/NAPS 0.60 0.63 0.83 0.96 1.00 1.33 1.28 -39.68%

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