[CMSB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -74.52%
YoY- 2365.59%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 588,186 347,968 388,273 307,679 449,536 356,060 398,817 29.47%
PBT 101,763 95,580 96,901 44,852 141,726 94,744 42,763 77.96%
Tax -24,531 -25,920 -22,024 -12,737 -26,332 -23,165 -22,364 6.34%
NP 77,232 69,660 74,877 32,115 115,394 71,579 20,399 142.32%
-
NP to SH 65,802 62,040 64,737 25,864 101,513 58,715 7,900 309.32%
-
Tax Rate 24.11% 27.12% 22.73% 28.40% 18.58% 24.45% 52.30% -
Total Cost 510,954 278,308 313,396 275,564 334,142 284,481 378,418 22.09%
-
Net Worth 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 10.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 85,950 - - - 67,685 - - -
Div Payout % 130.62% - - - 66.68% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 10.29%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.13% 20.02% 19.28% 10.44% 25.67% 20.10% 5.11% -
ROE 2.80% 2.72% 2.91% 1.20% 4.59% 2.80% 0.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.75 32.39 36.14 28.64 41.84 33.14 37.12 29.48%
EPS 6.12 5.78 6.03 2.41 9.45 5.47 0.74 307.38%
DPS 8.00 0.00 0.00 0.00 6.30 0.00 0.00 -
NAPS 2.19 2.12 2.07 2.00 2.06 1.95 1.89 10.29%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.72 32.37 36.12 28.63 41.82 33.13 37.10 29.48%
EPS 6.12 5.77 6.02 2.41 9.44 5.46 0.73 311.09%
DPS 8.00 0.00 0.00 0.00 6.30 0.00 0.00 -
NAPS 2.189 2.1191 2.0691 1.9991 2.0591 1.9491 1.8892 10.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 4.01 4.02 4.21 4.00 3.80 3.58 -
P/RPS 7.12 12.38 11.12 14.70 9.56 11.47 9.64 -18.24%
P/EPS 63.68 69.44 66.72 174.88 42.33 69.53 486.87 -74.13%
EY 1.57 1.44 1.50 0.57 2.36 1.44 0.21 280.94%
DY 2.05 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.78 1.89 1.94 2.11 1.94 1.95 1.89 -3.90%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 30/11/16 30/08/16 -
Price 4.37 3.55 3.89 4.50 4.10 3.57 3.81 -
P/RPS 7.98 10.96 10.76 15.71 9.80 10.77 10.26 -15.38%
P/EPS 71.35 61.48 64.56 186.93 43.39 65.32 518.15 -73.23%
EY 1.40 1.63 1.55 0.53 2.30 1.53 0.19 277.28%
DY 1.83 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 2.00 1.67 1.88 2.25 1.99 1.83 2.02 -0.65%

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