[CMSB] YoY Cumulative 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- -60.05%
YoY- 350.12%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 277,371 275,667 214,042 202,057 282,454 418,177 354,987 -4.02%
PBT 57,255 39,263 83,855 82,555 26,807 62,436 56,958 0.08%
Tax -17,726 -11,927 -10,979 -7,411 -9,475 -13,763 -13,404 4.76%
NP 39,529 27,336 72,876 75,144 17,332 48,673 43,554 -1.60%
-
NP to SH 38,245 42,558 72,019 77,795 17,283 40,763 38,977 -0.31%
-
Tax Rate 30.96% 30.38% 13.09% 8.98% 35.35% 22.04% 23.53% -
Total Cost 237,842 248,331 141,166 126,913 265,122 369,504 311,433 -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 - 32,225 - - - - - -
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 1.13% 1.32% 2.34% 2.71% 0.65% 1.57% 1.63% -
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 25.82 25.66 19.93 19.00 26.33 38.99 33.04 -4.02%
EPS 3.56 3.96 6.70 7.32 1.61 3.80 3.63 -0.32%
DPS 0.00 3.00 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 25.81 25.65 19.91 18.80 26.28 38.91 33.03 -4.02%
EPS 3.56 3.96 6.70 7.24 1.61 3.79 3.63 -0.32%
DPS 0.00 3.00 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 3.60 4.44 5.47 11.47 4.60 8.57 11.95 -18.10%
P/EPS 26.12 28.77 16.26 29.80 75.10 87.88 108.88 -21.15%
EY 3.83 3.48 6.15 3.36 1.33 1.14 0.92 26.80%
DY 0.00 2.63 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 4.61 4.44 5.47 8.26 5.92 8.28 10.35 -12.59%
P/EPS 33.42 28.77 16.26 21.46 96.82 84.98 94.27 -15.85%
EY 2.99 3.48 6.15 4.66 1.03 1.18 1.06 18.84%
DY 0.00 2.63 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