[CMSB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 195.8%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 306,800 278,390 209,736 214,042 240,872 185,868 185,001 39.97%
PBT 105,293 179,989 43,164 83,855 33,649 62,086 57,471 49.56%
Tax -65,131 -26,521 -8,084 -10,979 -9,111 -8,819 -8,379 290.93%
NP 40,162 153,468 35,080 72,876 24,538 53,267 49,092 -12.49%
-
NP to SH 32,110 154,361 39,570 72,019 24,347 53,879 47,390 -22.80%
-
Tax Rate 61.86% 14.73% 18.73% 13.09% 27.08% 14.20% 14.58% -
Total Cost 266,638 124,922 174,656 141,166 216,334 132,601 135,909 56.52%
-
Net Worth 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 6.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 32,231 - - - 21,476 - - -
Div Payout % 100.38% - - - 88.21% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 6.97%
NOSH 1,074,376 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.09% 55.13% 16.73% 34.05% 10.19% 28.66% 26.54% -
ROE 0.99% 4.67% 1.28% 2.34% 0.81% 1.80% 1.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 28.56 25.92 19.53 19.93 22.43 17.30 17.22 39.98%
EPS 2.99 14.37 3.69 6.70 2.27 5.02 4.41 -22.76%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.01 3.08 2.88 2.87 2.80 2.78 2.72 6.96%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 28.55 25.91 19.52 19.92 22.42 17.30 17.22 39.95%
EPS 2.99 14.37 3.68 6.70 2.27 5.01 4.41 -22.76%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.0096 3.0791 2.8791 2.8691 2.7983 2.7791 2.7193 6.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.82 0.98 1.09 1.28 1.26 1.14 -
P/RPS 3.75 3.16 5.02 5.47 5.71 7.28 6.62 -31.46%
P/EPS 35.80 5.71 26.60 16.26 56.46 25.12 25.84 24.20%
EY 2.79 17.52 3.76 6.15 1.77 3.98 3.87 -19.55%
DY 2.80 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.36 0.27 0.34 0.38 0.46 0.45 0.42 -9.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 18/05/22 25/02/22 24/11/21 30/08/21 -
Price 1.34 1.05 0.965 1.09 1.22 1.40 1.26 -
P/RPS 4.69 4.05 4.94 5.47 5.44 8.09 7.32 -25.61%
P/EPS 44.84 7.31 26.20 16.26 53.81 27.91 28.56 34.97%
EY 2.23 13.69 3.82 6.15 1.86 3.58 3.50 -25.89%
DY 2.24 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.45 0.34 0.34 0.38 0.44 0.50 0.46 -1.45%

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