[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.89%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,711,862 1,215,432 750,265 354,987 1,606,724 1,018,538 670,570 86.46%
PBT 375,365 289,248 175,940 56,958 332,786 231,023 135,443 96.93%
Tax -74,109 -53,175 -31,963 -13,404 -83,767 -59,236 -33,316 70.15%
NP 301,256 236,073 143,977 43,554 249,019 171,787 102,127 105.27%
-
NP to SH 265,741 208,618 130,603 38,977 215,236 149,434 87,394 109.46%
-
Tax Rate 19.74% 18.38% 18.17% 23.53% 25.17% 25.64% 24.60% -
Total Cost 1,410,606 979,359 606,288 311,433 1,357,705 846,751 568,443 82.98%
-
Net Worth 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 9.42%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 79,175 - - - 85,950 - - -
Div Payout % 29.79% - - - 39.93% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 2,277,676 2,223,957 9.42%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.60% 19.42% 19.19% 12.27% 15.50% 16.87% 15.23% -
ROE 10.44% 8.47% 5.45% 1.63% 9.15% 6.56% 3.93% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 160.00 113.55 69.83 33.04 149.55 94.80 62.41 86.99%
EPS 24.79 19.45 12.16 3.63 20.03 13.91 8.13 109.84%
DPS 7.40 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.38 2.30 2.23 2.22 2.19 2.12 2.07 9.72%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 159.27 113.08 69.80 33.03 149.49 94.76 62.39 86.46%
EPS 24.72 19.41 12.15 3.63 20.03 13.90 8.13 109.45%
DPS 7.37 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.3692 2.2906 2.2291 2.2191 2.1891 2.1191 2.0691 9.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.69 2.92 2.35 3.95 3.90 4.01 4.02 -
P/RPS 1.68 2.57 3.37 11.95 2.61 4.23 6.44 -59.07%
P/EPS 10.83 14.98 19.33 108.88 19.47 28.83 49.42 -63.55%
EY 9.23 6.67 5.17 0.92 5.14 3.47 2.02 174.59%
DY 2.75 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 1.13 1.27 1.05 1.78 1.78 1.89 1.94 -30.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 29/11/17 25/08/17 -
Price 3.04 3.22 3.50 3.42 4.37 3.55 3.89 -
P/RPS 1.90 2.84 5.01 10.35 2.92 3.74 6.23 -54.59%
P/EPS 12.24 16.52 28.79 94.27 21.81 25.52 47.82 -59.58%
EY 8.17 6.05 3.47 1.06 4.58 3.92 2.09 147.53%
DY 2.43 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.28 1.40 1.57 1.54 2.00 1.67 1.88 -22.55%

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