[CMSB] YoY TTM 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- 1.34%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,374,178 1,780,957 1,803,618 1,468,809 1,610,103 1,783,918 1,602,418 -2.52%
PBT 151,731 316,968 391,011 372,749 282,728 338,715 377,760 -14.09%
Tax -42,245 -71,720 -77,706 -85,568 -74,776 -84,212 -88,997 -11.66%
NP 109,486 245,248 313,305 287,181 207,952 254,503 288,763 -14.91%
-
NP to SH 86,060 212,050 274,420 250,947 152,249 207,507 242,731 -15.85%
-
Tax Rate 27.84% 22.63% 19.87% 22.96% 26.45% 24.86% 23.56% -
Total Cost 1,264,692 1,535,709 1,490,313 1,181,628 1,402,151 1,529,415 1,313,655 -0.63%
-
Net Worth 2,692,288 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,786,110 7.07%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 32,178 79,175 85,950 67,675 32,240 88,834 56,148 -8.85%
Div Payout % 37.39% 37.34% 31.32% 26.97% 21.18% 42.81% 23.13% -
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 1,786,110 7.07%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,038,436 0.56%
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 7.97% 13.77% 17.37% 19.55% 12.92% 14.27% 18.02% -
ROE 3.20% 8.04% 11.15% 11.02% 7.27% 10.79% 13.59% -
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 128.11 166.04 168.49 136.71 149.86 166.04 154.31 -3.05%
EPS 8.02 19.77 25.64 23.36 14.17 19.31 23.37 -16.31%
DPS 3.00 7.40 8.00 6.30 3.00 8.27 5.41 -9.35%
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 127.85 165.70 167.81 136.66 149.80 165.97 149.09 -2.52%
EPS 8.01 19.73 25.53 23.35 14.17 19.31 22.58 -15.85%
DPS 2.99 7.37 8.00 6.30 3.00 8.27 5.22 -8.86%
NAPS 2.5049 2.455 2.2906 2.1191 1.9492 1.7893 1.6618 7.07%
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 0.96 1.63 1.73 2.93 2.54 3.10 2.82 -16.42%
P/EPS 15.33 13.66 11.39 17.17 26.82 26.66 18.61 -3.17%
EY 6.52 7.32 8.78 5.82 3.73 3.75 5.37 3.28%
DY 2.44 2.74 2.74 1.57 0.79 1.61 1.24 11.93%
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 1.12 1.42 1.91 2.60 2.38 3.11 2.88 -14.55%
P/EPS 17.82 11.89 12.56 15.20 25.19 26.77 19.04 -1.09%
EY 5.61 8.41 7.96 6.58 3.97 3.74 5.25 1.11%
DY 2.10 3.15 2.48 1.77 0.84 1.60 1.22 9.46%
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