[CMSB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 68.95%
YoY- 876.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 978,582 1,634,702 1,500,530 1,341,140 1,491,446 1,735,688 1,513,202 -7.00%
PBT 99,600 256,118 351,880 270,886 131,338 323,434 329,678 -18.07%
Tax -26,826 -61,172 -63,926 -66,632 -70,662 -81,142 -81,730 -16.93%
NP 72,774 194,946 287,954 204,254 60,676 242,292 247,948 -18.46%
-
NP to SH 67,980 164,190 261,206 174,788 17,898 196,168 210,206 -17.13%
-
Tax Rate 26.93% 23.88% 18.17% 24.60% 53.80% 25.09% 24.79% -
Total Cost 905,808 1,439,756 1,212,576 1,136,886 1,430,770 1,493,396 1,265,254 -5.41%
-
Net Worth 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 7.59%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 32,231 30,852 -
Div Payout % - - - - - 16.43% 14.68% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 7.59%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,028,405 0.73%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.44% 11.93% 19.19% 15.23% 4.07% 13.96% 16.39% -
ROE 2.54% 6.40% 10.90% 7.86% 0.88% 10.49% 12.17% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 91.23 152.40 139.67 124.83 138.82 161.55 147.14 -7.65%
EPS 6.34 15.30 24.32 16.26 1.66 18.60 20.44 -17.71%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.50 2.39 2.23 2.07 1.89 1.74 1.68 6.84%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 91.07 152.14 139.65 124.81 138.80 161.53 140.83 -7.00%
EPS 6.33 15.28 24.31 16.27 1.67 18.26 19.56 -17.12%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.87 -
NAPS 2.4956 2.3858 2.2297 2.0697 1.8898 1.7398 1.6079 7.59%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.56 3.02 2.35 4.02 3.58 5.15 3.73 -
P/RPS 1.71 1.98 1.68 3.22 2.58 3.19 2.53 -6.31%
P/EPS 24.61 19.73 9.67 24.71 214.90 28.21 18.25 5.10%
EY 4.06 5.07 10.35 4.05 0.47 3.55 5.48 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.80 -
P/NAPS 0.62 1.26 1.05 1.94 1.89 2.96 2.22 -19.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 -
Price 1.50 2.38 3.50 3.89 3.81 4.91 4.19 -
P/RPS 1.64 1.56 2.51 3.12 2.74 3.04 2.85 -8.79%
P/EPS 23.67 15.55 14.40 23.91 228.71 26.89 20.50 2.42%
EY 4.23 6.43 6.95 4.18 0.44 3.72 4.88 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.72 -
P/NAPS 0.60 1.00 1.57 1.88 2.02 2.82 2.49 -21.09%

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