[CMSB] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -79.2%
YoY- 31.88%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 301,902 290,523 275,667 306,800 278,390 209,736 214,042 25.74%
PBT 23,693 35,327 39,263 105,293 179,989 43,164 83,855 -56.90%
Tax -18,853 -8,622 -11,927 -65,131 -26,521 -8,084 -10,979 43.35%
NP 4,840 26,705 27,336 40,162 153,468 35,080 72,876 -83.57%
-
NP to SH 9,981 26,345 42,558 32,110 154,361 39,570 72,019 -73.18%
-
Tax Rate 79.57% 24.41% 30.38% 61.86% 14.73% 18.73% 13.09% -
Total Cost 297,062 263,818 248,331 266,638 124,922 174,656 141,166 64.14%
-
Net Worth 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 3,082,884 2.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 32,225 32,225 32,225 32,231 - - - -
Div Payout % 322.87% 122.32% 75.72% 100.38% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 3,082,884 2.76%
NOSH 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,375 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.60% 9.19% 9.92% 13.09% 55.13% 16.73% 34.05% -
ROE 0.31% 0.82% 1.32% 0.99% 4.67% 1.28% 2.34% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.11 27.05 25.66 28.56 25.92 19.53 19.93 25.74%
EPS 0.93 2.45 3.96 2.99 14.37 3.69 6.70 -73.15%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.99 2.98 3.01 3.01 3.08 2.88 2.87 2.76%
Adjusted Per Share Value based on latest NOSH - 1,074,376
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.09 27.03 25.65 28.54 25.90 19.51 19.91 25.76%
EPS 0.93 2.45 3.96 2.99 14.36 3.68 6.70 -73.15%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.9882 2.9782 3.0082 3.0088 3.0782 2.8783 2.8683 2.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 0.955 1.14 1.07 0.82 0.98 1.09 -
P/RPS 4.06 3.53 4.44 3.75 3.16 5.02 5.47 -18.00%
P/EPS 122.69 38.94 28.77 35.80 5.71 26.60 16.26 284.23%
EY 0.82 2.57 3.48 2.79 17.52 3.76 6.15 -73.86%
DY 2.63 3.14 2.63 2.80 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.38 0.36 0.27 0.34 0.38 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 22/05/23 27/02/23 29/11/22 26/08/22 18/05/22 -
Price 1.11 1.17 1.14 1.34 1.05 0.965 1.09 -
P/RPS 3.95 4.33 4.44 4.69 4.05 4.94 5.47 -19.49%
P/EPS 119.46 47.70 28.77 44.84 7.31 26.20 16.26 277.46%
EY 0.84 2.10 3.48 2.23 13.69 3.82 6.15 -73.44%
DY 2.70 2.56 2.63 2.24 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.38 0.45 0.34 0.34 0.38 -1.76%

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