KLSE (MYR): CMSB (2852)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.27
Today's Change
0.00 (0.00%)
Day's Change
1.26 - 1.31
Trading Volume
1,855,200
Market Cap
1,365 Million
NOSH
1,075 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
27-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
29-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-12.76% | 26.65%
Revenue | NP to SH
1,189,910.000 | 117,837.000
RPS | P/RPS
110.71 Cent | 1.15
EPS | P/E | EY
10.96 Cent | 11.58 | 8.63%
DPS | DY | Payout %
7.00 Cent | 5.51% | 63.81%
NAPS | P/NAPS
3.16 | 0.40
QoQ | YoY
6.33% | -53.86%
NP Margin | ROE
8.34% | 3.47%
F.Y. | Ann. Date
30-Jun-2024 | 27-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
24-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
24-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
1,200,744.000 | 115,130.000
RPS | P/RPS
111.72 Cent | 1.14
EPS | P/E | EY
10.71 Cent | 11.86 | 8.43%
DPS | DY | Payout %
2.00 Cent | 1.57% | 18.66%
NAPS | P/NAPS
3.07 | 0.41
YoY
-61.37%
NP Margin | ROE
6.87% | 3.49%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
1,110,712.000 | 143,220.000
RPS | P/RPS
103.34 Cent | 1.23
EPS | P/E | EY
13.33 Cent | 9.53 | 10.49%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-6.38% | 3.93%
NP Margin | ROE
12.74% | 4.22%
F.Y. | Ann. Date
30-Jun-2024 | 27-Aug-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,110,712 | 1,189,910 | 1,200,744 | 1,008,968 | 813,798 | 758,536 | 1,740,998 | 1,711,862 | 1,606,724 | 1,551,319 | 1,788,025 | 1,673,898 | -3.62% | |
PBT | 215,100 | 162,183 | 129,223 | 412,301 | 235,761 | 6,471 | 251,053 | 375,365 | 332,786 | 302,139 | 381,654 | 341,452 | -10.22% | |
Tax | -73,552 | -62,905 | -46,678 | -110,715 | -33,720 | 183,027 | -61,982 | -74,109 | -83,767 | -84,828 | -83,996 | -75,844 | -5.24% | |
NP | 141,548 | 99,278 | 82,545 | 301,586 | 202,041 | 189,498 | 189,071 | 301,256 | 249,019 | 217,311 | 297,658 | 265,608 | -12.17% | |
- | ||||||||||||||
NP to SH | 143,220 | 117,837 | 115,130 | 298,060 | 203,411 | 194,709 | 160,286 | 265,741 | 215,236 | 169,177 | 241,587 | 221,335 | -7.00% | |
- | ||||||||||||||
Tax Rate | 34.19% | 38.79% | 36.12% | 26.85% | 14.30% | -2,828.42% | 24.69% | 19.74% | 25.17% | 28.08% | 22.01% | 22.21% | - | |
Total Cost | 969,164 | 1,090,632 | 1,118,199 | 707,382 | 611,757 | 569,038 | 1,551,927 | 1,410,606 | 1,357,705 | 1,334,008 | 1,490,367 | 1,408,290 | -2.52% | |
- | ||||||||||||||
Net Worth | 3,394,396 | 3,394,396 | 3,297,720 | 3,233,871 | 3,006,774 | 2,793,810 | 2,638,657 | 2,546,469 | 2,352,883 | 2,213,213 | 2,019,826 | 1,797,959 | 6.96% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 42,967 | 75,192 | 21,483 | 32,231 | 21,476 | 21,326 | 32,178 | 79,175 | 85,950 | 67,685 | 48,346 | 87,831 | -14.47% | |
Div Payout % | 30.00% | 63.81% | 18.66% | 10.81% | 10.56% | 10.95% | 20.08% | 29.79% | 39.93% | 40.01% | 20.01% | 39.68% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 3,394,396 | 3,394,396 | 3,297,720 | 3,233,871 | 3,006,774 | 2,793,810 | 2,638,657 | 2,546,469 | 2,352,883 | 2,213,213 | 2,019,826 | 1,797,959 | 6.96% | |
NOSH | 1,074,376 | 1,074,376 | 1,074,376 | 1,074,376 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,033,309 | 0.43% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 12.74% | 8.34% | 6.87% | 29.89% | 24.83% | 24.98% | 10.86% | 17.60% | 15.50% | 14.01% | 16.65% | 15.87% | - | |
ROE | 4.22% | 3.47% | 3.49% | 9.22% | 6.77% | 6.97% | 6.07% | 10.44% | 9.15% | 7.64% | 11.96% | 12.31% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 103.40 | 110.77 | 111.78 | 93.91 | 75.78 | 71.13 | 162.31 | 160.00 | 149.55 | 144.39 | 166.42 | 161.99 | -4.03% | |
EPS | 13.34 | 10.97 | 10.72 | 27.75 | 18.98 | 18.18 | 14.94 | 24.79 | 20.03 | 15.75 | 22.69 | 21.42 | -7.39% | |
DPS | 4.00 | 7.00 | 2.00 | 3.00 | 2.00 | 2.00 | 3.00 | 7.40 | 8.00 | 6.30 | 4.50 | 8.50 | -14.84% | |
NAPS | 3.16 | 3.16 | 3.07 | 3.01 | 2.80 | 2.62 | 2.46 | 2.38 | 2.19 | 2.06 | 1.88 | 1.74 | 6.50% |
Adjusted Per Share Value based on latest NOSH - 1,074,376 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 103.34 | 110.71 | 111.72 | 93.87 | 75.71 | 70.57 | 161.98 | 159.27 | 149.49 | 144.33 | 166.36 | 155.74 | -3.62% | |
EPS | 13.33 | 10.96 | 10.71 | 27.73 | 18.93 | 18.12 | 14.91 | 24.72 | 20.03 | 15.74 | 22.48 | 20.59 | -7.00% | |
DPS | 4.00 | 7.00 | 2.00 | 3.00 | 2.00 | 1.98 | 2.99 | 7.37 | 8.00 | 6.30 | 4.50 | 8.17 | -14.46% | |
NAPS | 3.1581 | 3.1581 | 3.0682 | 3.0088 | 2.7975 | 2.5993 | 2.455 | 2.3692 | 2.1891 | 2.0591 | 1.8792 | 1.6728 | 6.96% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.39 | 1.39 | 1.08 | 1.07 | 1.28 | 2.12 | 2.27 | 2.69 | 3.90 | 4.00 | 5.13 | 3.96 | - | |
P/RPS | 1.34 | 1.25 | 0.97 | 1.14 | 1.69 | 2.98 | 1.40 | 1.68 | 2.61 | 2.77 | 3.08 | 2.44 | -9.73% | |
P/EPS | 10.43 | 12.67 | 10.08 | 3.86 | 6.76 | 11.61 | 15.19 | 10.83 | 19.47 | 25.40 | 22.81 | 18.49 | -6.51% | |
EY | 9.59 | 7.89 | 9.92 | 25.93 | 14.80 | 8.61 | 6.58 | 9.23 | 5.14 | 3.94 | 4.38 | 5.41 | 6.96% | |
DY | 2.88 | 5.04 | 1.85 | 2.80 | 1.56 | 0.94 | 1.32 | 2.75 | 2.05 | 1.58 | 0.88 | 2.15 | -1.65% | |
P/NAPS | 0.44 | 0.44 | 0.35 | 0.36 | 0.46 | 0.81 | 0.92 | 1.13 | 1.78 | 1.94 | 2.73 | 2.28 | -18.78% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 27/08/24 | 27/08/24 | 26/02/24 | 27/02/23 | 25/02/22 | 25/02/21 | 26/02/20 | 26/02/19 | 23/02/18 | 24/02/17 | 29/02/16 | 25/02/15 | - | |
Price | 1.30 | 1.30 | 0.975 | 1.34 | 1.22 | 2.42 | 2.05 | 3.04 | 4.37 | 4.10 | 5.00 | 4.29 | - | |
P/RPS | 1.26 | 1.17 | 0.87 | 1.43 | 1.61 | 3.40 | 1.26 | 1.90 | 2.92 | 2.84 | 3.00 | 2.65 | -11.63% | |
P/EPS | 9.75 | 11.85 | 9.10 | 4.83 | 6.44 | 13.25 | 13.72 | 12.24 | 21.81 | 26.04 | 22.24 | 20.03 | -8.38% | |
EY | 10.26 | 8.44 | 10.99 | 20.70 | 15.53 | 7.55 | 7.29 | 8.17 | 4.58 | 3.84 | 4.50 | 4.99 | 9.16% | |
DY | 3.08 | 5.38 | 2.05 | 2.24 | 1.64 | 0.83 | 1.46 | 2.43 | 1.83 | 1.54 | 0.90 | 1.98 | 0.38% | |
P/NAPS | 0.41 | 0.41 | 0.32 | 0.45 | 0.44 | 0.92 | 0.83 | 1.28 | 2.00 | 1.99 | 2.66 | 2.47 | -20.30% |
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.
hopefully the budget will boost up cmsb price, if the budget is favourable to Sarawak
1 month ago
Israel tells US it won’t hit Iran’s nuclear or oil facilities: Reports
Israel has assured the White House that a planned retaliatory attack on Iran would not target nuclear or oil facilities, according to US media.
Quoting unnamed US officials, The Washington Post reported that Israeli PM Netanyahu told the White House a counterstrike it’s contemplating would target only military sites.
1 month ago
hope good news for all my buddies in this group who have waited so patiently😃
1 month ago
news is that will be good for all construction counters, especially for sarawak counters
1 month ago
SESCO counterclaim of Rm342 million and the continuing closurerof the phosphate plant, resulting in 40 million losses , etc are potential risks.
3 weeks ago
the BOD should take measures to strenthened the share price first than just issuing new shared to its staff, my opinion
2 weeks ago
CMSB Call warrant C49 will expire on 26/11....as of now in money warrant with exercise price at 1.08
5 days ago
sivapakiam311056
that was the rumours but nothing so far
1 month ago