[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 753.1%
YoY- -90.88%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 307,679 1,551,319 1,101,783 745,723 346,906 1,788,025 1,279,688 -61.30%
PBT 44,852 302,139 160,413 65,669 22,906 381,654 266,281 -69.46%
Tax -12,737 -84,828 -58,496 -35,331 -12,967 -83,996 -67,716 -67.13%
NP 32,115 217,311 101,917 30,338 9,939 297,658 198,565 -70.28%
-
NP to SH 25,864 169,177 67,664 8,949 1,049 241,587 163,564 -70.72%
-
Tax Rate 28.40% 28.08% 36.47% 53.80% 56.61% 22.01% 25.43% -
Total Cost 275,564 1,334,008 999,866 715,385 336,967 1,490,367 1,081,123 -59.76%
-
Net Worth 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 7.66%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 67,685 - - - 48,346 16,115 -
Div Payout % - 40.01% - - - 20.01% 9.85% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 7.66%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.44% 14.01% 9.25% 4.07% 2.87% 16.65% 15.52% -
ROE 1.20% 7.64% 3.23% 0.44% 0.05% 11.96% 8.51% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.64 144.39 102.55 69.41 32.29 166.42 119.11 -61.29%
EPS 2.41 15.75 6.30 0.83 0.10 22.69 15.41 -70.93%
DPS 0.00 6.30 0.00 0.00 0.00 4.50 1.50 -
NAPS 2.00 2.06 1.95 1.89 1.89 1.88 1.79 7.66%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.63 144.33 102.51 69.38 32.27 166.35 119.06 -61.29%
EPS 2.41 15.74 6.30 0.83 0.10 22.48 15.22 -70.69%
DPS 0.00 6.30 0.00 0.00 0.00 4.50 1.50 -
NAPS 1.9991 2.0591 1.9491 1.8892 1.8892 1.8792 1.7892 7.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.21 4.00 3.80 3.58 4.75 5.13 5.15 -
P/RPS 14.70 2.77 3.71 5.16 14.71 3.08 4.32 126.06%
P/EPS 174.88 25.40 60.34 429.80 4,864.90 22.81 33.83 198.66%
EY 0.57 3.94 1.66 0.23 0.02 4.38 2.96 -66.61%
DY 0.00 1.58 0.00 0.00 0.00 0.88 0.29 -
P/NAPS 2.11 1.94 1.95 1.89 2.51 2.73 2.88 -18.71%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 25/11/15 -
Price 4.50 4.10 3.57 3.81 3.30 5.00 5.17 -
P/RPS 15.71 2.84 3.48 5.49 10.22 3.00 4.34 135.56%
P/EPS 186.93 26.04 56.68 457.41 3,379.83 22.24 33.96 211.42%
EY 0.53 3.84 1.76 0.22 0.03 4.50 2.94 -68.05%
DY 0.00 1.54 0.00 0.00 0.00 0.90 0.29 -
P/NAPS 2.25 1.99 1.83 2.02 1.75 2.66 2.89 -15.35%

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