[CMSB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 138.33%
YoY- 48.52%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 566,190 275,667 1,008,968 702,168 423,778 214,042 813,798 -21.53%
PBT 74,590 39,263 412,301 307,008 127,019 83,855 235,761 -53.66%
Tax -20,549 -11,927 -110,715 -45,584 -19,063 -10,979 -33,720 -28.18%
NP 54,041 27,336 301,586 261,424 107,956 72,876 202,041 -58.58%
-
NP to SH 68,903 42,558 298,060 265,950 111,589 72,019 203,411 -51.50%
-
Tax Rate 27.55% 30.38% 26.85% 14.85% 15.01% 13.09% 14.30% -
Total Cost 512,149 248,331 707,382 440,744 315,822 141,166 611,757 -11.20%
-
Net Worth 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 4.27%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 32,225 32,225 32,231 - - - 21,476 31.16%
Div Payout % 46.77% 75.72% 10.81% - - - 10.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 4.27%
NOSH 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.54% 9.92% 29.89% 37.23% 25.47% 34.05% 24.83% -
ROE 2.15% 1.32% 9.22% 8.04% 3.61% 2.34% 6.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 52.71 25.66 93.91 65.37 39.45 19.93 75.78 -21.54%
EPS 6.41 3.96 27.75 24.76 10.39 6.70 18.98 -51.60%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 2.00 31.13%
NAPS 2.98 3.01 3.01 3.08 2.88 2.87 2.80 4.25%
Adjusted Per Share Value based on latest NOSH - 1,074,376
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 52.68 25.65 93.87 65.33 39.43 19.91 75.71 -21.52%
EPS 6.41 3.96 27.73 24.74 10.38 6.70 18.93 -51.51%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 2.00 31.13%
NAPS 2.9782 3.0082 3.0088 3.0782 2.8783 2.8683 2.7975 4.27%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.955 1.14 1.07 0.82 0.98 1.09 1.28 -
P/RPS 1.81 4.44 1.14 1.25 2.48 5.47 1.69 4.69%
P/EPS 14.89 28.77 3.86 3.31 9.43 16.26 6.76 69.53%
EY 6.72 3.48 25.93 30.19 10.60 6.15 14.80 -41.01%
DY 3.14 2.63 2.80 0.00 0.00 0.00 1.56 59.62%
P/NAPS 0.32 0.38 0.36 0.27 0.34 0.38 0.46 -21.54%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 22/05/23 27/02/23 29/11/22 26/08/22 18/05/22 25/02/22 -
Price 1.17 1.14 1.34 1.05 0.965 1.09 1.22 -
P/RPS 2.22 4.44 1.43 1.61 2.45 5.47 1.61 23.95%
P/EPS 18.24 28.77 4.83 4.24 9.29 16.26 6.44 100.56%
EY 5.48 3.48 20.70 23.58 10.77 6.15 15.53 -50.16%
DY 2.56 2.63 2.24 0.00 0.00 0.00 1.64 34.67%
P/NAPS 0.39 0.38 0.45 0.34 0.34 0.38 0.44 -7.74%

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