[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -84.71%
YoY- 2365.59%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,606,724 1,018,538 670,570 307,679 1,551,319 1,101,783 745,723 66.58%
PBT 332,786 231,023 135,443 44,852 302,139 160,413 65,669 194.16%
Tax -83,767 -59,236 -33,316 -12,737 -84,828 -58,496 -35,331 77.52%
NP 249,019 171,787 102,127 32,115 217,311 101,917 30,338 305.35%
-
NP to SH 215,236 149,434 87,394 25,864 169,177 67,664 8,949 728.40%
-
Tax Rate 25.17% 25.64% 24.60% 28.40% 28.08% 36.47% 53.80% -
Total Cost 1,357,705 846,751 568,443 275,564 1,334,008 999,866 715,385 53.10%
-
Net Worth 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 10.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 85,950 - - - 67,685 - - -
Div Payout % 39.93% - - - 40.01% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,352,883 2,277,676 2,223,957 2,148,751 2,213,213 2,095,032 2,030,570 10.29%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.50% 16.87% 15.23% 10.44% 14.01% 9.25% 4.07% -
ROE 9.15% 6.56% 3.93% 1.20% 7.64% 3.23% 0.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 149.55 94.80 62.41 28.64 144.39 102.55 69.41 66.58%
EPS 20.03 13.91 8.13 2.41 15.75 6.30 0.83 730.26%
DPS 8.00 0.00 0.00 0.00 6.30 0.00 0.00 -
NAPS 2.19 2.12 2.07 2.00 2.06 1.95 1.89 10.29%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 149.48 94.76 62.39 28.63 144.33 102.51 69.38 66.58%
EPS 20.02 13.90 8.13 2.41 15.74 6.30 0.83 729.98%
DPS 8.00 0.00 0.00 0.00 6.30 0.00 0.00 -
NAPS 2.189 2.1191 2.0691 1.9991 2.0591 1.9491 1.8892 10.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 4.01 4.02 4.21 4.00 3.80 3.58 -
P/RPS 2.61 4.23 6.44 14.70 2.77 3.71 5.16 -36.43%
P/EPS 19.47 28.83 49.42 174.88 25.40 60.34 429.80 -87.22%
EY 5.14 3.47 2.02 0.57 3.94 1.66 0.23 688.91%
DY 2.05 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.78 1.89 1.94 2.11 1.94 1.95 1.89 -3.90%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 25/08/17 15/05/17 24/02/17 30/11/16 30/08/16 -
Price 4.37 3.55 3.89 4.50 4.10 3.57 3.81 -
P/RPS 2.92 3.74 6.23 15.71 2.84 3.48 5.49 -34.27%
P/EPS 21.81 25.52 47.82 186.93 26.04 56.68 457.41 -86.77%
EY 4.58 3.92 2.09 0.53 3.84 1.76 0.22 652.59%
DY 1.83 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 2.00 1.67 1.88 2.25 1.99 1.83 2.02 -0.65%

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