[CMSB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 70.99%
YoY- 120.85%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 917,707 1,284,527 1,215,432 1,018,538 1,101,783 1,279,688 1,169,668 -3.95%
PBT 131,529 230,851 289,248 231,023 160,413 266,281 269,018 -11.23%
Tax -31,049 -50,786 -53,175 -59,236 -58,496 -67,716 -59,348 -10.22%
NP 100,480 180,065 236,073 171,787 101,917 198,565 209,670 -11.52%
-
NP to SH 80,701 154,927 208,618 149,434 67,664 163,564 177,392 -12.29%
-
Tax Rate 23.61% 22.00% 18.38% 25.64% 36.47% 25.43% 22.06% -
Total Cost 817,227 1,104,462 979,359 846,751 999,866 1,081,123 959,998 -2.64%
-
Net Worth 2,692,288 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,773,919 7.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 16,115 15,470 -
Div Payout % - - - - - 9.85% 8.72% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,692,288 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,773,919 7.19%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,031,348 0.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.95% 14.02% 19.42% 16.87% 9.25% 15.52% 17.93% -
ROE 3.00% 5.87% 8.47% 6.56% 3.23% 8.51% 10.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 85.56 119.76 113.55 94.80 102.55 119.11 113.41 -4.58%
EPS 7.52 14.44 19.45 13.91 6.30 15.41 17.20 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 2.51 2.46 2.30 2.12 1.95 1.79 1.72 6.49%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 85.38 119.51 113.08 94.76 102.51 119.06 108.82 -3.95%
EPS 7.51 14.41 19.41 13.90 6.30 15.22 16.50 -12.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.44 -
NAPS 2.5048 2.4549 2.2906 2.1191 1.9491 1.7892 1.6504 7.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.23 2.70 2.92 4.01 3.80 5.15 4.35 -
P/RPS 1.44 2.25 2.57 4.23 3.71 4.32 3.84 -15.06%
P/EPS 16.35 18.69 14.98 28.83 60.34 33.83 25.29 -7.00%
EY 6.12 5.35 6.67 3.47 1.66 2.96 3.95 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.29 0.34 -
P/NAPS 0.49 1.10 1.27 1.89 1.95 2.88 2.53 -23.91%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 28/11/18 29/11/17 30/11/16 25/11/15 26/11/14 -
Price 1.43 2.35 3.22 3.55 3.57 5.17 4.45 -
P/RPS 1.67 1.96 2.84 3.74 3.48 4.34 3.92 -13.24%
P/EPS 19.01 16.27 16.52 25.52 56.68 33.96 25.87 -5.00%
EY 5.26 6.15 6.05 3.92 1.76 2.94 3.87 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.29 0.34 -
P/NAPS 0.57 0.96 1.40 1.67 1.83 2.89 2.59 -22.28%

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