[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -64.59%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,008,968 702,168 423,778 214,042 813,798 572,926 387,058 89.07%
PBT 412,301 307,008 127,019 83,855 235,761 202,112 140,026 105.02%
Tax -110,715 -45,584 -19,063 -10,979 -33,720 -24,609 -15,790 265.04%
NP 301,586 261,424 107,956 72,876 202,041 177,503 124,236 80.33%
-
NP to SH 298,060 265,950 111,589 72,019 203,411 179,064 125,185 78.02%
-
Tax Rate 26.85% 14.85% 15.01% 13.09% 14.30% 12.18% 11.28% -
Total Cost 707,382 440,744 315,822 141,166 611,757 395,423 262,822 93.14%
-
Net Worth 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 6.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 32,231 - - - 21,476 - - -
Div Payout % 10.81% - - - 10.56% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,233,871 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 6.97%
NOSH 1,074,376 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 29.89% 37.23% 25.47% 34.05% 24.83% 30.98% 32.10% -
ROE 9.22% 8.04% 3.61% 2.34% 6.77% 6.00% 4.28% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.91 65.37 39.45 19.93 75.78 53.34 36.03 89.06%
EPS 27.75 24.76 10.39 6.70 18.98 16.73 11.71 77.46%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.01 3.08 2.88 2.87 2.80 2.78 2.72 6.96%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.87 65.33 39.43 19.91 75.71 53.30 36.01 89.07%
EPS 27.73 24.74 10.38 6.70 18.93 16.66 11.65 77.99%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.0088 3.0782 2.8783 2.8683 2.7975 2.7783 2.7185 6.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.82 0.98 1.09 1.28 1.26 1.14 -
P/RPS 1.14 1.25 2.48 5.47 1.69 2.36 3.16 -49.22%
P/EPS 3.86 3.31 9.43 16.26 6.76 7.56 9.78 -46.10%
EY 25.93 30.19 10.60 6.15 14.80 13.23 10.22 85.70%
DY 2.80 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.36 0.27 0.34 0.38 0.46 0.45 0.42 -9.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 18/05/22 25/02/22 24/11/21 30/08/21 -
Price 1.34 1.05 0.965 1.09 1.22 1.40 1.26 -
P/RPS 1.43 1.61 2.45 5.47 1.61 2.62 3.50 -44.84%
P/EPS 4.83 4.24 9.29 16.26 6.44 8.40 10.81 -41.46%
EY 20.70 23.58 10.77 6.15 15.53 11.91 9.25 70.83%
DY 2.24 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.45 0.34 0.34 0.38 0.44 0.50 0.46 -1.45%

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