[CMSB] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 67.54%
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,672,708 1,711,862 1,620,576 1,500,530 1,419,948 1,606,724 1,358,050 14.91%
PBT 249,744 375,365 385,664 351,880 227,832 332,786 308,030 -13.06%
Tax -55,052 -74,109 -70,900 -63,926 -53,616 -83,767 -78,981 -21.40%
NP 194,692 301,256 314,764 287,954 174,216 249,019 229,049 -10.27%
-
NP to SH 163,052 265,741 278,157 261,206 155,908 215,236 199,245 -12.52%
-
Tax Rate 22.04% 19.74% 18.38% 18.17% 23.53% 25.17% 25.64% -
Total Cost 1,478,016 1,410,606 1,305,812 1,212,576 1,245,732 1,357,705 1,129,001 19.69%
-
Net Worth 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 9.10%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 79,175 - - - 85,950 - -
Div Payout % - 29.79% - - - 39.93% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 9.10%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.64% 17.60% 19.42% 19.19% 12.27% 15.50% 16.87% -
ROE 6.28% 10.44% 11.30% 10.90% 6.54% 9.15% 8.75% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.96 160.00 151.39 139.67 132.16 149.55 126.40 15.05%
EPS 15.20 24.79 25.93 24.32 14.52 20.03 18.55 -12.44%
DPS 0.00 7.40 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.42 2.38 2.30 2.23 2.22 2.19 2.12 9.23%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.62 159.27 150.77 139.60 132.11 149.48 126.35 14.91%
EPS 15.17 24.72 25.88 24.30 14.51 20.02 18.54 -12.52%
DPS 0.00 7.37 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.4147 2.3691 2.2906 2.229 2.219 2.189 2.1191 9.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.34 2.69 2.92 2.35 3.95 3.90 4.01 -
P/RPS 2.14 1.68 1.93 1.68 2.99 2.61 3.17 -23.06%
P/EPS 21.97 10.83 11.24 9.67 27.22 19.47 21.62 1.07%
EY 4.55 9.23 8.90 10.35 3.67 5.14 4.62 -1.01%
DY 0.00 2.75 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.38 1.13 1.27 1.05 1.78 1.78 1.89 -18.92%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 29/11/17 -
Price 3.23 3.04 3.22 3.50 3.42 4.37 3.55 -
P/RPS 2.07 1.90 2.13 2.51 2.59 2.92 2.81 -18.44%
P/EPS 21.25 12.24 12.39 14.40 23.57 21.81 19.14 7.22%
EY 4.71 8.17 8.07 6.95 4.24 4.58 5.22 -6.63%
DY 0.00 2.43 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 1.33 1.28 1.40 1.57 1.54 2.00 1.67 -14.09%

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