[CMSB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 47.7%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,101,783 745,723 346,906 1,788,025 1,279,688 867,844 490,989 71.14%
PBT 160,413 65,669 22,906 381,654 266,281 161,717 95,010 41.65%
Tax -58,496 -35,331 -12,967 -83,996 -67,716 -40,571 -23,996 80.83%
NP 101,917 30,338 9,939 297,658 198,565 121,146 71,014 27.14%
-
NP to SH 67,664 8,949 1,049 241,587 163,564 98,084 57,423 11.52%
-
Tax Rate 36.47% 53.80% 56.61% 22.01% 25.43% 25.09% 25.26% -
Total Cost 999,866 715,385 336,967 1,490,367 1,081,123 746,698 419,975 78.01%
-
Net Worth 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 1,862,086 8.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 48,346 16,115 16,115 - -
Div Payout % - - - 20.01% 9.85% 16.43% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,095,032 2,030,570 2,030,570 2,019,826 1,923,132 1,869,413 1,862,086 8.15%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,040,271 2.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.25% 4.07% 2.87% 16.65% 15.52% 13.96% 14.46% -
ROE 3.23% 0.44% 0.05% 11.96% 8.51% 5.25% 3.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 102.55 69.41 32.29 166.42 119.11 80.78 47.20 67.51%
EPS 6.30 0.83 0.10 22.69 15.41 9.30 5.52 9.18%
DPS 0.00 0.00 0.00 4.50 1.50 1.50 0.00 -
NAPS 1.95 1.89 1.89 1.88 1.79 1.74 1.79 5.85%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 102.51 69.38 32.27 166.35 119.06 80.74 45.68 71.15%
EPS 6.30 0.83 0.10 22.48 15.22 9.13 5.34 11.61%
DPS 0.00 0.00 0.00 4.50 1.50 1.50 0.00 -
NAPS 1.9491 1.8892 1.8892 1.8792 1.7892 1.7392 1.7324 8.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.80 3.58 4.75 5.13 5.15 5.15 4.50 -
P/RPS 3.71 5.16 14.71 3.08 4.32 6.38 9.53 -46.59%
P/EPS 60.34 429.80 4,864.90 22.81 33.83 56.41 81.52 -18.12%
EY 1.66 0.23 0.02 4.38 2.96 1.77 1.23 22.05%
DY 0.00 0.00 0.00 0.88 0.29 0.29 0.00 -
P/NAPS 1.95 1.89 2.51 2.73 2.88 2.96 2.51 -15.45%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 16/05/16 29/02/16 25/11/15 26/08/15 18/05/15 -
Price 3.57 3.81 3.30 5.00 5.17 4.91 5.37 -
P/RPS 3.48 5.49 10.22 3.00 4.34 6.08 11.38 -54.51%
P/EPS 56.68 457.41 3,379.83 22.24 33.96 53.78 97.28 -30.17%
EY 1.76 0.22 0.03 4.50 2.94 1.86 1.03 42.78%
DY 0.00 0.00 0.00 0.90 0.29 0.31 0.00 -
P/NAPS 1.83 2.02 1.75 2.66 2.89 2.82 3.00 -28.00%

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