[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 59.73%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 817,351 418,177 1,711,862 1,215,432 750,265 354,987 1,606,724 -36.35%
PBT 128,059 62,436 375,365 289,248 175,940 56,958 332,786 -47.18%
Tax -30,586 -13,763 -74,109 -53,175 -31,963 -13,404 -83,767 -49.00%
NP 97,473 48,673 301,256 236,073 143,977 43,554 249,019 -46.58%
-
NP to SH 82,095 40,763 265,741 208,618 130,603 38,977 215,236 -47.49%
-
Tax Rate 23.88% 22.04% 19.74% 18.38% 18.17% 23.53% 25.17% -
Total Cost 719,878 369,504 1,410,606 979,359 606,288 311,433 1,357,705 -34.56%
-
Net Worth 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 5.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 79,175 - - - 85,950 -
Div Payout % - - 29.79% - - - 39.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 5.90%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.93% 11.64% 17.60% 19.42% 19.19% 12.27% 15.50% -
ROE 3.20% 1.57% 10.44% 8.47% 5.45% 1.63% 9.15% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 76.20 38.99 160.00 113.55 69.83 33.04 149.55 -36.28%
EPS 7.65 3.80 24.79 19.45 12.16 3.63 20.03 -47.45%
DPS 0.00 0.00 7.40 0.00 0.00 0.00 8.00 -
NAPS 2.39 2.42 2.38 2.30 2.23 2.22 2.19 6.01%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 76.04 38.91 159.27 113.08 69.80 33.03 149.48 -36.35%
EPS 7.64 3.79 24.72 19.41 12.15 3.63 20.02 -47.48%
DPS 0.00 0.00 7.37 0.00 0.00 0.00 8.00 -
NAPS 2.3851 2.4147 2.3691 2.2906 2.229 2.219 2.189 5.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.02 3.34 2.69 2.92 2.35 3.95 3.90 -
P/RPS 3.96 8.57 1.68 2.57 3.37 11.95 2.61 32.14%
P/EPS 39.46 87.88 10.83 14.98 19.33 108.88 19.47 60.35%
EY 2.53 1.14 9.23 6.67 5.17 0.92 5.14 -37.74%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.05 -
P/NAPS 1.26 1.38 1.13 1.27 1.05 1.78 1.78 -20.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 -
Price 2.38 3.23 3.04 3.22 3.50 3.42 4.37 -
P/RPS 3.12 8.28 1.90 2.84 5.01 10.35 2.92 4.52%
P/EPS 31.10 84.98 12.24 16.52 28.79 94.27 21.81 26.77%
EY 3.22 1.18 8.17 6.05 3.47 1.06 4.58 -20.98%
DY 0.00 0.00 2.43 0.00 0.00 0.00 1.83 -
P/NAPS 1.00 1.33 1.28 1.40 1.57 1.54 2.00 -37.08%

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