[CMSB] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -39.08%
YoY- 183.65%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 214,042 240,872 185,868 185,001 202,057 206,716 428,416 -37.06%
PBT 83,855 33,649 62,086 57,471 82,555 -68,770 81,729 1.72%
Tax -10,979 -9,111 -8,819 -8,379 -7,411 157,788 -17,636 -27.11%
NP 72,876 24,538 53,267 49,092 75,144 89,018 64,093 8.94%
-
NP to SH 72,019 24,347 53,879 47,390 77,795 114,008 46,711 33.49%
-
Tax Rate 13.09% 27.08% 14.20% 14.58% 8.98% - 21.58% -
Total Cost 141,166 216,334 132,601 135,909 126,913 117,698 364,323 -46.88%
-
Net Worth 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 9.46%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 21,476 - - - 21,326 - -
Div Payout % - 88.21% - - - 18.71% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 2,793,810 2,692,288 9.46%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 34.05% 10.19% 28.66% 26.54% 37.19% 43.06% 14.96% -
ROE 2.34% 0.81% 1.80% 1.62% 2.71% 4.08% 1.73% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.93 22.43 17.30 17.22 19.00 19.39 39.94 -37.11%
EPS 6.70 2.27 5.02 4.41 7.32 10.69 4.35 33.40%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.87 2.80 2.78 2.72 2.70 2.62 2.51 9.35%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.91 22.41 17.29 17.21 18.80 19.23 39.86 -37.07%
EPS 6.70 2.27 5.01 4.41 7.24 10.61 4.35 33.40%
DPS 0.00 2.00 0.00 0.00 0.00 1.98 0.00 -
NAPS 2.8682 2.7974 2.7783 2.7185 2.6715 2.5993 2.5048 9.46%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.09 1.28 1.26 1.14 2.18 2.12 1.23 -
P/RPS 5.47 5.71 7.28 6.62 11.47 10.94 3.08 46.70%
P/EPS 16.26 56.46 25.12 25.84 29.80 19.83 28.24 -30.81%
EY 6.15 1.77 3.98 3.87 3.36 5.04 3.54 44.56%
DY 0.00 1.56 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 0.38 0.46 0.45 0.42 0.81 0.81 0.49 -15.60%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 25/02/22 24/11/21 30/08/21 25/05/21 25/02/21 25/11/20 -
Price 1.09 1.22 1.40 1.26 1.57 2.42 1.43 -
P/RPS 5.47 5.44 8.09 7.32 8.26 12.48 3.58 32.69%
P/EPS 16.26 53.81 27.91 28.56 21.46 22.63 32.84 -37.44%
EY 6.15 1.86 3.58 3.50 4.66 4.42 3.05 59.67%
DY 0.00 1.64 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 0.38 0.44 0.50 0.46 0.58 0.92 0.57 -23.70%

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