[CMSB] QoQ Annualized Quarter 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- 13.99%
YoY- 120.85%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,500,530 1,419,948 1,606,724 1,358,050 1,341,140 1,230,716 1,551,319 -2.20%
PBT 351,880 227,832 332,786 308,030 270,886 179,408 302,139 10.72%
Tax -63,926 -53,616 -83,767 -78,981 -66,632 -50,948 -84,828 -17.23%
NP 287,954 174,216 249,019 229,049 204,254 128,460 217,311 20.70%
-
NP to SH 261,206 155,908 215,236 199,245 174,788 103,456 169,177 33.69%
-
Tax Rate 18.17% 23.53% 25.17% 25.64% 24.60% 28.40% 28.08% -
Total Cost 1,212,576 1,245,732 1,357,705 1,129,001 1,136,886 1,102,256 1,334,008 -6.18%
-
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 85,950 - - - 67,685 -
Div Payout % - - 39.93% - - - 40.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 5.44%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.19% 12.27% 15.50% 16.87% 15.23% 10.44% 14.01% -
ROE 10.90% 6.54% 9.15% 8.75% 7.86% 4.81% 7.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 139.67 132.16 149.55 126.40 124.83 114.55 144.39 -2.19%
EPS 24.32 14.52 20.03 18.55 16.26 9.64 15.75 33.70%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
NAPS 2.23 2.22 2.19 2.12 2.07 2.00 2.06 5.44%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 139.60 132.11 149.48 126.35 124.77 114.50 144.33 -2.20%
EPS 24.30 14.51 20.02 18.54 16.26 9.63 15.74 33.68%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.30 -
NAPS 2.229 2.219 2.189 2.1191 2.0691 1.9991 2.0591 5.44%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.35 3.95 3.90 4.01 4.02 4.21 4.00 -
P/RPS 1.68 2.99 2.61 3.17 3.22 3.68 2.77 -28.41%
P/EPS 9.67 27.22 19.47 21.62 24.71 43.72 25.40 -47.56%
EY 10.35 3.67 5.14 4.62 4.05 2.29 3.94 90.72%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.58 -
P/NAPS 1.05 1.78 1.78 1.89 1.94 2.11 1.94 -33.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 15/05/18 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 -
Price 3.50 3.42 4.37 3.55 3.89 4.50 4.10 -
P/RPS 2.51 2.59 2.92 2.81 3.12 3.93 2.84 -7.92%
P/EPS 14.40 23.57 21.81 19.14 23.91 46.73 26.04 -32.70%
EY 6.95 4.24 4.58 5.22 4.18 2.14 3.84 48.67%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.54 -
P/NAPS 1.57 1.54 2.00 1.67 1.88 2.25 1.99 -14.65%

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