[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 656.11%
YoY- -58.63%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 670,570 307,679 1,551,319 1,101,783 745,723 346,906 1,788,025 -48.02%
PBT 135,443 44,852 302,139 160,413 65,669 22,906 381,654 -49.90%
Tax -33,316 -12,737 -84,828 -58,496 -35,331 -12,967 -83,996 -46.04%
NP 102,127 32,115 217,311 101,917 30,338 9,939 297,658 -51.02%
-
NP to SH 87,394 25,864 169,177 67,664 8,949 1,049 241,587 -49.26%
-
Tax Rate 24.60% 28.40% 28.08% 36.47% 53.80% 56.61% 22.01% -
Total Cost 568,443 275,564 1,334,008 999,866 715,385 336,967 1,490,367 -47.43%
-
Net Worth 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 6.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 67,685 - - - 48,346 -
Div Payout % - - 40.01% - - - 20.01% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 2,030,570 2,019,826 6.63%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.23% 10.44% 14.01% 9.25% 4.07% 2.87% 16.65% -
ROE 3.93% 1.20% 7.64% 3.23% 0.44% 0.05% 11.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.41 28.64 144.39 102.55 69.41 32.29 166.42 -48.02%
EPS 8.13 2.41 15.75 6.30 0.83 0.10 22.69 -49.58%
DPS 0.00 0.00 6.30 0.00 0.00 0.00 4.50 -
NAPS 2.07 2.00 2.06 1.95 1.89 1.89 1.88 6.63%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.39 28.63 144.33 102.51 69.38 32.27 166.35 -48.02%
EPS 8.13 2.41 15.74 6.30 0.83 0.10 22.48 -49.27%
DPS 0.00 0.00 6.30 0.00 0.00 0.00 4.50 -
NAPS 2.0691 1.9991 2.0591 1.9491 1.8892 1.8892 1.8792 6.63%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.02 4.21 4.00 3.80 3.58 4.75 5.13 -
P/RPS 6.44 14.70 2.77 3.71 5.16 14.71 3.08 63.58%
P/EPS 49.42 174.88 25.40 60.34 429.80 4,864.90 22.81 67.51%
EY 2.02 0.57 3.94 1.66 0.23 0.02 4.38 -40.33%
DY 0.00 0.00 1.58 0.00 0.00 0.00 0.88 -
P/NAPS 1.94 2.11 1.94 1.95 1.89 2.51 2.73 -20.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 15/05/17 24/02/17 30/11/16 30/08/16 16/05/16 29/02/16 -
Price 3.89 4.50 4.10 3.57 3.81 3.30 5.00 -
P/RPS 6.23 15.71 2.84 3.48 5.49 10.22 3.00 62.84%
P/EPS 47.82 186.93 26.04 56.68 457.41 3,379.83 22.24 66.66%
EY 2.09 0.53 3.84 1.76 0.22 0.03 4.50 -40.05%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.90 -
P/NAPS 1.88 2.25 1.99 1.83 2.02 1.75 2.66 -20.67%

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