[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 96.67%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 202,057 758,536 917,707 489,291 282,454 1,740,998 1,284,527 -70.82%
PBT 82,555 6,471 131,529 49,800 26,807 251,053 230,851 -49.58%
Tax -7,411 183,027 -31,049 -13,413 -9,475 -61,982 -50,786 -72.24%
NP 75,144 189,498 100,480 36,387 17,332 189,071 180,065 -44.12%
-
NP to SH 77,795 194,709 80,701 33,990 17,283 160,286 154,927 -36.79%
-
Tax Rate 8.98% -2,828.42% 23.61% 26.93% 35.35% 24.69% 22.00% -
Total Cost 126,913 569,038 817,227 452,904 265,122 1,551,927 1,104,462 -76.33%
-
Net Worth 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 5.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 21,326 - - - 32,178 - -
Div Payout % - 10.95% - - - 20.08% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,871,431 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 5.79%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 37.19% 24.98% 10.95% 7.44% 6.14% 10.86% 14.02% -
ROE 2.71% 6.97% 3.00% 1.27% 0.65% 6.07% 5.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.00 71.13 85.56 45.62 26.33 162.31 119.76 -70.66%
EPS 7.32 18.18 7.52 3.17 1.61 14.94 14.44 -36.39%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.70 2.62 2.51 2.50 2.49 2.46 2.46 6.39%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 18.80 70.57 85.38 45.52 26.28 161.98 119.51 -70.82%
EPS 7.24 18.12 7.51 3.16 1.61 14.91 14.41 -36.77%
DPS 0.00 1.98 0.00 0.00 0.00 2.99 0.00 -
NAPS 2.6715 2.5993 2.5048 2.4948 2.4848 2.4549 2.4549 5.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.18 2.12 1.23 1.56 1.21 2.27 2.70 -
P/RPS 11.47 2.98 1.44 3.42 4.60 1.40 2.25 195.90%
P/EPS 29.80 11.61 16.35 49.23 75.10 15.19 18.69 36.44%
EY 3.36 8.61 6.12 2.03 1.33 6.58 5.35 -26.64%
DY 0.00 0.94 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.81 0.81 0.49 0.62 0.49 0.92 1.10 -18.44%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 25/11/20 26/08/20 30/06/20 26/02/20 26/11/19 -
Price 1.57 2.42 1.43 1.50 1.56 2.05 2.35 -
P/RPS 8.26 3.40 1.67 3.29 5.92 1.26 1.96 160.67%
P/EPS 21.46 13.25 19.01 47.34 96.82 13.72 16.27 20.25%
EY 4.66 7.55 5.26 2.11 1.03 7.29 6.15 -16.87%
DY 0.00 0.83 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.58 0.92 0.57 0.60 0.63 0.83 0.96 -28.51%

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