[CMSB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -28.64%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 456,471 467,176 399,174 418,177 496,430 465,167 395,278 10.04%
PBT 20,202 102,792 65,623 62,436 86,117 113,308 118,982 -69.23%
Tax -11,196 -20,200 -16,823 -13,763 -20,934 -21,212 -18,559 -28.53%
NP 9,006 82,592 48,800 48,673 65,183 92,096 100,423 -79.87%
-
NP to SH 5,359 72,832 41,332 40,763 57,123 78,015 91,626 -84.85%
-
Tax Rate 55.42% 19.65% 25.64% 22.04% 24.31% 18.72% 15.60% -
Total Cost 447,465 384,584 350,374 369,504 431,247 373,071 294,855 31.95%
-
Net Worth 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 6.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 32,178 - - - 79,175 - - -
Div Payout % 600.46% - - - 138.61% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 6.62%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.97% 17.68% 12.23% 11.64% 13.13% 19.80% 25.41% -
ROE 0.20% 2.76% 1.61% 1.57% 2.24% 3.17% 3.82% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.56 43.55 37.21 38.99 46.40 43.46 36.79 10.17%
EPS 0.50 6.79 3.85 3.80 5.34 7.29 8.53 -84.83%
DPS 3.00 0.00 0.00 0.00 7.40 0.00 0.00 -
NAPS 2.46 2.46 2.39 2.42 2.38 2.30 2.23 6.74%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.49 43.48 37.15 38.92 46.21 43.30 36.79 10.05%
EPS 0.50 6.78 3.85 3.79 5.32 7.26 8.53 -84.83%
DPS 3.00 0.00 0.00 0.00 7.37 0.00 0.00 -
NAPS 2.456 2.456 2.3861 2.4158 2.3702 2.2916 2.23 6.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.27 2.70 3.02 3.34 2.69 2.92 2.35 -
P/RPS 5.33 6.20 8.12 8.57 5.80 6.72 6.39 -11.36%
P/EPS 454.35 39.76 78.37 87.88 50.39 40.07 27.56 544.45%
EY 0.22 2.51 1.28 1.14 1.98 2.50 3.63 -84.49%
DY 1.32 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.92 1.10 1.26 1.38 1.13 1.27 1.05 -8.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 -
Price 2.05 2.35 2.38 3.23 3.04 3.22 3.50 -
P/RPS 4.82 5.40 6.40 8.28 6.55 7.41 9.51 -36.35%
P/EPS 410.32 34.61 61.76 84.98 56.94 44.18 41.04 362.15%
EY 0.24 2.89 1.62 1.18 1.76 2.26 2.44 -78.60%
DY 1.46 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 0.83 0.96 1.00 1.33 1.28 1.40 1.57 -34.54%

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