[CMSB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -4.46%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,712,702 1,634,702 1,672,708 1,711,862 1,620,576 1,500,530 1,419,948 13.29%
PBT 307,801 256,118 249,744 375,365 385,664 351,880 227,832 22.18%
Tax -67,714 -61,172 -55,052 -74,109 -70,900 -63,926 -53,616 16.82%
NP 240,086 194,946 194,692 301,256 314,764 287,954 174,216 23.81%
-
NP to SH 206,569 164,190 163,052 265,741 278,157 261,206 155,908 20.61%
-
Tax Rate 22.00% 23.88% 22.04% 19.74% 18.38% 18.17% 23.53% -
Total Cost 1,472,616 1,439,756 1,478,016 1,410,606 1,305,812 1,212,576 1,245,732 11.78%
-
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 79,175 - - - -
Div Payout % - - - 29.79% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.02% 11.93% 11.64% 17.60% 19.42% 19.19% 12.27% -
ROE 7.83% 6.40% 6.28% 10.44% 11.30% 10.90% 6.54% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 159.67 152.40 155.96 160.00 151.39 139.67 132.16 13.42%
EPS 19.25 15.30 15.20 24.79 25.93 24.32 14.52 20.66%
DPS 0.00 0.00 0.00 7.40 0.00 0.00 0.00 -
NAPS 2.46 2.39 2.42 2.38 2.30 2.23 2.22 7.07%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 159.34 152.09 155.62 159.27 150.77 139.60 132.11 13.29%
EPS 19.22 15.28 15.17 24.72 25.88 24.30 14.51 20.59%
DPS 0.00 0.00 0.00 7.37 0.00 0.00 0.00 -
NAPS 2.4549 2.3851 2.4147 2.3691 2.2906 2.229 2.219 6.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.70 3.02 3.34 2.69 2.92 2.35 3.95 -
P/RPS 1.69 1.98 2.14 1.68 1.93 1.68 2.99 -31.61%
P/EPS 14.02 19.73 21.97 10.83 11.24 9.67 27.22 -35.71%
EY 7.13 5.07 4.55 9.23 8.90 10.35 3.67 55.63%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.38 1.13 1.27 1.05 1.78 -27.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 -
Price 2.35 2.38 3.23 3.04 3.22 3.50 3.42 -
P/RPS 1.47 1.56 2.07 1.90 2.13 2.51 2.59 -31.42%
P/EPS 12.20 15.55 21.25 12.24 12.39 14.40 23.57 -35.50%
EY 8.20 6.43 4.71 8.17 8.07 6.95 4.24 55.16%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.33 1.28 1.40 1.57 1.54 -27.00%

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