[CMSB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 59.82%
YoY- 350.12%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,109,484 1,102,668 856,168 808,228 1,129,816 1,672,708 1,419,948 -4.02%
PBT 229,020 157,052 335,420 330,220 107,228 249,744 227,832 0.08%
Tax -70,904 -47,708 -43,916 -29,644 -37,900 -55,052 -53,616 4.76%
NP 158,116 109,344 291,504 300,576 69,328 194,692 174,216 -1.60%
-
NP to SH 152,980 170,232 288,076 311,180 69,132 163,052 155,908 -0.31%
-
Tax Rate 30.96% 30.38% 13.09% 8.98% 35.35% 22.04% 23.53% -
Total Cost 951,368 993,324 564,664 507,652 1,060,488 1,478,016 1,245,732 -4.38%
-
Net Worth 3,372,912 3,233,269 3,082,884 2,871,431 2,670,836 2,595,459 2,385,114 5.93%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 128,901 - - - - - -
Div Payout % - 75.72% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,372,912 3,233,269 3,082,884 2,871,431 2,670,836 2,595,459 2,385,114 5.93%
NOSH 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.25% 9.92% 34.05% 37.19% 6.14% 11.64% 12.27% -
ROE 4.54% 5.27% 9.34% 10.84% 2.59% 6.28% 6.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 103.29 102.65 79.70 76.00 105.33 155.96 132.16 -4.02%
EPS 14.24 15.84 26.80 29.28 6.44 15.20 14.52 -0.32%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.01 2.87 2.70 2.49 2.42 2.22 5.94%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 103.22 102.59 79.65 75.19 105.11 155.62 132.11 -4.02%
EPS 14.23 15.84 26.80 28.95 6.43 15.17 14.51 -0.32%
DPS 0.00 11.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.138 3.0081 2.8682 2.6715 2.4848 2.4147 2.219 5.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.93 1.14 1.09 2.18 1.21 3.34 3.95 -
P/RPS 0.90 1.11 1.37 2.87 1.15 2.14 2.99 -18.12%
P/EPS 6.53 7.19 4.06 7.45 18.77 21.97 27.22 -21.15%
EY 15.31 13.90 24.60 13.42 5.33 4.55 3.67 26.85%
DY 0.00 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.38 0.81 0.49 1.38 1.78 -25.65%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 18/05/22 25/05/21 30/06/20 15/05/19 15/05/18 -
Price 1.19 1.14 1.09 1.57 1.56 3.23 3.42 -
P/RPS 1.15 1.11 1.37 2.07 1.48 2.07 2.59 -12.64%
P/EPS 8.36 7.19 4.06 5.37 24.20 21.25 23.57 -15.85%
EY 11.97 13.90 24.60 18.64 4.13 4.71 4.24 18.86%
DY 0.00 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.58 0.63 1.33 1.54 -20.78%

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