[CMSB] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 32.54%
YoY- -40.91%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 332,652 301,902 290,523 275,667 306,800 278,390 209,736 35.88%
PBT 30,940 23,693 35,327 39,263 105,293 179,989 43,164 -19.85%
Tax -7,276 -18,853 -8,622 -11,927 -65,131 -26,521 -8,084 -6.76%
NP 23,664 4,840 26,705 27,336 40,162 153,468 35,080 -23.02%
-
NP to SH 36,246 9,981 26,345 42,558 32,110 154,361 39,570 -5.66%
-
Tax Rate 23.52% 79.57% 24.41% 30.38% 61.86% 14.73% 18.73% -
Total Cost 308,988 297,062 263,818 248,331 266,638 124,922 174,656 46.12%
-
Net Worth 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 4.33%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 21,483 32,225 32,225 32,225 32,231 - - -
Div Payout % 59.27% 322.87% 122.32% 75.72% 100.38% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 4.33%
NOSH 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.11% 1.60% 9.19% 9.92% 13.09% 55.13% 16.73% -
ROE 1.10% 0.31% 0.82% 1.32% 0.99% 4.67% 1.28% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.97 28.11 27.05 25.66 28.56 25.92 19.53 35.87%
EPS 3.37 0.93 2.45 3.96 2.99 14.37 3.69 -5.85%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.07 2.99 2.98 3.01 3.01 3.08 2.88 4.33%
Adjusted Per Share Value based on latest NOSH - 1,074,376
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.96 28.10 27.04 25.66 28.56 25.91 19.52 35.88%
EPS 3.37 0.93 2.45 3.96 2.99 14.37 3.68 -5.68%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.0694 2.9894 2.9794 3.0094 3.01 3.0794 2.8795 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.08 1.14 0.955 1.14 1.07 0.82 0.98 -
P/RPS 3.49 4.06 3.53 4.44 3.75 3.16 5.02 -21.47%
P/EPS 32.01 122.69 38.94 28.77 35.80 5.71 26.60 13.09%
EY 3.12 0.82 2.57 3.48 2.79 17.52 3.76 -11.66%
DY 1.85 2.63 3.14 2.63 2.80 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.38 0.36 0.27 0.34 1.94%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 30/08/23 22/05/23 27/02/23 29/11/22 26/08/22 -
Price 0.975 1.11 1.17 1.14 1.34 1.05 0.965 -
P/RPS 3.15 3.95 4.33 4.44 4.69 4.05 4.94 -25.85%
P/EPS 28.89 119.46 47.70 28.77 44.84 7.31 26.20 6.71%
EY 3.46 0.84 2.10 3.48 2.23 13.69 3.82 -6.36%
DY 2.05 2.70 2.56 2.63 2.24 0.00 0.00 -
P/NAPS 0.32 0.37 0.39 0.38 0.45 0.34 0.34 -3.95%

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