[CMSB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -85.72%
YoY- -40.91%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,200,744 868,092 566,190 275,667 1,008,968 702,168 423,778 99.85%
PBT 129,223 98,283 74,590 39,263 412,301 307,008 127,019 1.15%
Tax -46,678 -39,402 -20,549 -11,927 -110,715 -45,584 -19,063 81.37%
NP 82,545 58,881 54,041 27,336 301,586 261,424 107,956 -16.34%
-
NP to SH 115,130 78,884 68,903 42,558 298,060 265,950 111,589 2.09%
-
Tax Rate 36.12% 40.09% 27.55% 30.38% 26.85% 14.85% 15.01% -
Total Cost 1,118,199 809,211 512,149 248,331 707,382 440,744 315,822 131.76%
-
Net Worth 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 4.33%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 21,483 32,225 32,225 32,225 32,231 - - -
Div Payout % 18.66% 40.85% 46.77% 75.72% 10.81% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,297,720 3,211,786 3,201,044 3,233,269 3,233,871 3,308,461 3,093,627 4.33%
NOSH 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 1,074,376 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.87% 6.78% 9.54% 9.92% 29.89% 37.23% 25.47% -
ROE 3.49% 2.46% 2.15% 1.32% 9.22% 8.04% 3.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 111.78 80.81 52.71 25.66 93.91 65.37 39.45 99.85%
EPS 10.72 7.34 6.41 3.96 27.75 24.76 10.39 2.10%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.07 2.99 2.98 3.01 3.01 3.08 2.88 4.33%
Adjusted Per Share Value based on latest NOSH - 1,074,376
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 111.71 80.76 52.68 25.65 93.87 65.33 39.43 99.84%
EPS 10.71 7.34 6.41 3.96 27.73 24.74 10.38 2.10%
DPS 2.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.0681 2.9881 2.9781 3.0081 3.0087 3.0781 2.8782 4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.08 1.14 0.955 1.14 1.07 0.82 0.98 -
P/RPS 0.97 1.41 1.81 4.44 1.14 1.25 2.48 -46.42%
P/EPS 10.08 15.52 14.89 28.77 3.86 3.31 9.43 4.53%
EY 9.92 6.44 6.72 3.48 25.93 30.19 10.60 -4.31%
DY 1.85 2.63 3.14 2.63 2.80 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.38 0.36 0.27 0.34 1.94%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 30/08/23 22/05/23 27/02/23 29/11/22 26/08/22 -
Price 0.975 1.11 1.17 1.14 1.34 1.05 0.965 -
P/RPS 0.87 1.37 2.22 4.44 1.43 1.61 2.45 -49.75%
P/EPS 9.10 15.12 18.24 28.77 4.83 4.24 9.29 -1.36%
EY 10.99 6.62 5.48 3.48 20.70 23.58 10.77 1.35%
DY 2.05 2.70 2.56 2.63 2.24 0.00 0.00 -
P/NAPS 0.32 0.37 0.39 0.38 0.45 0.34 0.34 -3.95%

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