[CMSB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.06%
YoY- -35.18%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 206,716 456,471 496,430 588,186 449,536 508,337 504,230 -13.79%
PBT -68,770 20,202 86,117 101,763 141,726 115,373 72,434 -
Tax 157,788 -11,196 -20,934 -24,531 -26,332 -16,280 -16,496 -
NP 89,018 9,006 65,183 77,232 115,394 99,093 55,938 8.04%
-
NP to SH 114,008 5,359 57,123 65,802 101,513 78,023 43,943 17.20%
-
Tax Rate - 55.42% 24.31% 24.11% 18.58% 14.11% 22.77% -
Total Cost 117,698 447,465 431,247 510,954 334,142 409,244 448,292 -19.96%
-
Net Worth 2,793,810 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 7.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21,326 32,178 79,175 85,950 67,685 32,231 72,718 -18.47%
Div Payout % 18.71% 600.46% 138.61% 130.62% 66.68% 41.31% 165.48% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,793,810 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,807,584 7.51%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,038,841 0.56%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 43.06% 1.97% 13.13% 13.13% 25.67% 19.49% 11.09% -
ROE 4.08% 0.20% 2.24% 2.80% 4.59% 3.86% 2.43% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.39 42.56 46.40 54.75 41.84 47.31 48.54 -14.16%
EPS 10.69 0.50 5.34 6.12 9.45 7.26 4.23 16.69%
DPS 2.00 3.00 7.40 8.00 6.30 3.00 7.00 -18.82%
NAPS 2.62 2.46 2.38 2.19 2.06 1.88 1.74 7.05%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.24 42.49 46.21 54.75 41.84 47.31 46.93 -13.79%
EPS 10.61 0.50 5.32 6.12 9.45 7.26 4.09 17.20%
DPS 1.99 3.00 7.37 8.00 6.30 3.00 6.77 -18.44%
NAPS 2.6004 2.456 2.3702 2.19 2.06 1.88 1.6825 7.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.12 2.27 2.69 3.90 4.00 5.13 3.96 -
P/RPS 10.94 5.33 5.80 7.12 9.56 10.84 8.16 5.00%
P/EPS 19.83 454.35 50.39 63.68 42.33 70.64 93.62 -22.77%
EY 5.04 0.22 1.98 1.57 2.36 1.42 1.07 29.44%
DY 0.94 1.32 2.75 2.05 1.58 0.58 1.77 -10.00%
P/NAPS 0.81 0.92 1.13 1.78 1.94 2.73 2.28 -15.82%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 26/02/19 23/02/18 24/02/17 29/02/16 25/02/15 -
Price 2.42 2.05 3.04 4.37 4.10 5.00 4.29 -
P/RPS 12.48 4.82 6.55 7.98 9.80 10.57 8.84 5.91%
P/EPS 22.63 410.32 56.94 71.35 43.39 68.85 101.42 -22.10%
EY 4.42 0.24 1.76 1.40 2.30 1.45 0.99 28.29%
DY 0.83 1.46 2.43 1.83 1.54 0.60 1.63 -10.62%
P/NAPS 0.92 0.83 1.28 2.00 1.99 2.66 2.47 -15.16%

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