[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 61.9%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 277,371 1,200,744 868,092 566,190 275,667 1,008,968 702,168 -46.13%
PBT 57,255 129,223 98,283 74,590 39,263 412,301 307,008 -67.32%
Tax -17,726 -46,678 -39,402 -20,549 -11,927 -110,715 -45,584 -46.69%
NP 39,529 82,545 58,881 54,041 27,336 301,586 261,424 -71.58%
-
NP to SH 38,245 115,130 78,884 68,903 42,558 298,060 265,950 -72.51%
-
Tax Rate 30.96% 36.12% 40.09% 27.55% 30.38% 26.85% 14.85% -
Total Cost 237,842 1,118,199 809,211 512,149 248,331 707,382 440,744 -33.69%
-
Net Worth 3,372,912 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 1.29%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 21,483 32,225 32,225 32,225 32,231 - -
Div Payout % - 18.66% 40.85% 46.77% 75.72% 10.81% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,372,912 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 1.29%
NOSH 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 14.25% 6.87% 6.78% 9.54% 9.92% 29.89% 37.23% -
ROE 1.13% 3.49% 2.46% 2.15% 1.32% 9.22% 8.04% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.82 111.78 80.81 52.71 25.66 93.91 65.37 -46.13%
EPS 3.56 10.72 7.34 6.41 3.96 27.75 24.76 -72.52%
DPS 0.00 2.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 3.14 3.07 2.99 2.98 3.01 3.01 3.08 1.29%
Adjusted Per Share Value based on latest NOSH - 1,074,376
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.81 111.71 80.76 52.68 25.65 93.87 65.33 -46.12%
EPS 3.56 10.71 7.34 6.41 3.96 27.73 24.74 -72.50%
DPS 0.00 2.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 3.138 3.0681 2.9881 2.9781 3.0081 3.0087 3.0781 1.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.93 1.08 1.14 0.955 1.14 1.07 0.82 -
P/RPS 3.60 0.97 1.41 1.81 4.44 1.14 1.25 102.29%
P/EPS 26.12 10.08 15.52 14.89 28.77 3.86 3.31 295.86%
EY 3.83 9.92 6.44 6.72 3.48 25.93 30.19 -74.72%
DY 0.00 1.85 2.63 3.14 2.63 2.80 0.00 -
P/NAPS 0.30 0.35 0.38 0.32 0.38 0.36 0.27 7.26%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 26/02/24 29/11/23 30/08/23 22/05/23 27/02/23 29/11/22 -
Price 1.19 0.975 1.11 1.17 1.14 1.34 1.05 -
P/RPS 4.61 0.87 1.37 2.22 4.44 1.43 1.61 101.51%
P/EPS 33.42 9.10 15.12 18.24 28.77 4.83 4.24 295.56%
EY 2.99 10.99 6.62 5.48 3.48 20.70 23.58 -74.72%
DY 0.00 2.05 2.70 2.56 2.63 2.24 0.00 -
P/NAPS 0.38 0.32 0.37 0.39 0.38 0.45 0.34 7.68%

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