[CMSB] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 0.7%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,129,816 1,740,998 1,712,702 1,634,702 1,672,708 1,711,862 1,620,576 -21.35%
PBT 107,228 251,053 307,801 256,118 249,744 375,365 385,664 -57.36%
Tax -37,900 -61,982 -67,714 -61,172 -55,052 -74,109 -70,900 -34.10%
NP 69,328 189,071 240,086 194,946 194,692 301,256 314,764 -63.49%
-
NP to SH 69,132 160,286 206,569 164,190 163,052 265,741 278,157 -60.43%
-
Tax Rate 35.35% 24.69% 22.00% 23.88% 22.04% 19.74% 18.38% -
Total Cost 1,060,488 1,551,927 1,472,616 1,439,756 1,478,016 1,410,606 1,305,812 -12.94%
-
Net Worth 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 5.57%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 32,178 - - - 79,175 - -
Div Payout % - 20.08% - - - 29.79% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,670,836 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 5.57%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.14% 10.86% 14.02% 11.93% 11.64% 17.60% 19.42% -
ROE 2.59% 6.07% 7.83% 6.40% 6.28% 10.44% 11.30% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 105.33 162.31 159.67 152.40 155.96 160.00 151.39 -21.46%
EPS 6.44 14.94 19.25 15.30 15.20 24.79 25.93 -60.45%
DPS 0.00 3.00 0.00 0.00 0.00 7.40 0.00 -
NAPS 2.49 2.46 2.46 2.39 2.42 2.38 2.30 5.42%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 105.12 161.98 159.35 152.09 155.63 159.27 150.78 -21.35%
EPS 6.43 14.91 19.22 15.28 15.17 24.72 25.88 -60.44%
DPS 0.00 2.99 0.00 0.00 0.00 7.37 0.00 -
NAPS 2.4849 2.455 2.455 2.3851 2.4148 2.3692 2.2906 5.57%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.21 2.27 2.70 3.02 3.34 2.69 2.92 -
P/RPS 1.15 1.40 1.69 1.98 2.14 1.68 1.93 -29.16%
P/EPS 18.77 15.19 14.02 19.73 21.97 10.83 11.24 40.71%
EY 5.33 6.58 7.13 5.07 4.55 9.23 8.90 -28.92%
DY 0.00 1.32 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.49 0.92 1.10 1.26 1.38 1.13 1.27 -46.97%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 -
Price 1.56 2.05 2.35 2.38 3.23 3.04 3.22 -
P/RPS 1.48 1.26 1.47 1.56 2.07 1.90 2.13 -21.53%
P/EPS 24.20 13.72 12.20 15.55 21.25 12.24 12.39 56.18%
EY 4.13 7.29 8.20 6.43 4.71 8.17 8.07 -35.99%
DY 0.00 1.46 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 0.63 0.83 0.96 1.00 1.33 1.28 1.40 -41.24%

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