[CMSB] YoY TTM 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- -14.23%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,124,423 1,740,998 1,711,862 1,606,724 1,551,319 1,788,008 1,673,898 -6.41%
PBT 62,759 251,053 375,365 332,786 302,139 388,596 341,452 -24.57%
Tax 126,739 -61,982 -74,109 -83,767 -84,828 -83,996 -75,844 -
NP 189,498 189,071 301,256 249,019 217,311 304,600 265,608 -5.46%
-
NP to SH 194,709 160,286 265,741 215,236 169,177 248,149 221,335 -2.11%
-
Tax Rate -201.95% 24.69% 19.74% 25.17% 28.08% 21.62% 22.21% -
Total Cost 934,925 1,551,927 1,410,606 1,357,705 1,334,008 1,483,408 1,408,290 -6.59%
-
Net Worth 2,793,810 2,638,657 2,546,469 2,352,883 2,213,213 1,074,696 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 48,356 88,239 -21.05%
Div Payout % 10.95% 20.08% 29.79% 39.93% 40.01% 19.49% 39.87% -
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 1,074,696 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 16.85% 10.86% 17.60% 15.50% 14.01% 17.04% 15.87% -
ROE 6.97% 6.07% 10.44% 9.15% 7.64% 23.09% 12.24% -
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 105.45 162.31 160.00 149.55 144.39 166.37 161.13 -6.81%
EPS 18.26 14.94 24.84 20.03 15.75 23.09 21.31 -2.53%
DPS 2.00 3.00 7.40 8.00 6.30 4.50 8.49 -21.39%
NAPS 2.62 2.46 2.38 2.19 2.06 1.00 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 104.61 161.98 159.27 149.49 144.33 166.35 155.74 -6.41%
EPS 18.12 14.91 24.72 20.03 15.74 23.09 20.59 -2.10%
DPS 1.98 2.99 7.37 8.00 6.30 4.50 8.21 -21.08%
NAPS 2.5993 2.455 2.3692 2.1891 2.0591 0.9999 1.6818 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 2.01 1.40 1.68 2.61 2.77 3.08 2.46 -3.30%
P/EPS 11.61 15.19 10.83 19.47 25.40 22.22 18.59 -7.53%
EY 8.61 6.58 9.23 5.14 3.94 4.50 5.38 8.14%
DY 0.94 1.32 2.75 2.05 1.58 0.88 2.14 -12.80%
P/NAPS 0.81 0.92 1.13 1.78 1.94 5.13 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 2.29 1.26 1.90 2.92 2.84 3.01 2.66 -2.46%
P/EPS 13.25 13.72 12.24 21.81 26.04 21.65 20.14 -6.73%
EY 7.55 7.29 8.17 4.58 3.84 4.62 4.97 7.21%
DY 0.83 1.46 2.43 1.83 1.54 0.90 1.98 -13.47%
P/NAPS 0.92 0.83 1.28 2.00 1.99 5.00 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