[CMSB] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.85%
YoY- 25.75%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 399,174 418,177 496,430 465,167 395,278 354,987 588,186 -22.82%
PBT 65,623 62,436 86,117 113,308 118,982 56,958 101,763 -25.41%
Tax -16,823 -13,763 -20,934 -21,212 -18,559 -13,404 -24,531 -22.28%
NP 48,800 48,673 65,183 92,096 100,423 43,554 77,232 -26.42%
-
NP to SH 41,332 40,763 57,123 78,015 91,626 38,977 65,802 -26.71%
-
Tax Rate 25.64% 22.04% 24.31% 18.72% 15.60% 23.53% 24.11% -
Total Cost 350,374 369,504 431,247 373,071 294,855 311,433 510,954 -22.29%
-
Net Worth 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 5.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 79,175 - - - 85,950 -
Div Payout % - - 138.61% - - - 130.62% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 2,352,883 5.90%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.23% 11.64% 13.13% 19.80% 25.41% 12.27% 13.13% -
ROE 1.61% 1.57% 2.24% 3.17% 3.82% 1.63% 2.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.21 38.99 46.40 43.46 36.79 33.04 54.75 -22.75%
EPS 3.85 3.80 5.34 7.29 8.53 3.63 6.12 -26.64%
DPS 0.00 0.00 7.40 0.00 0.00 0.00 8.00 -
NAPS 2.39 2.42 2.38 2.30 2.23 2.22 2.19 6.01%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.14 38.91 46.19 43.28 36.78 33.03 54.72 -22.82%
EPS 3.85 3.79 5.31 7.26 8.52 3.63 6.12 -26.64%
DPS 0.00 0.00 7.37 0.00 0.00 0.00 8.00 -
NAPS 2.3851 2.4147 2.3691 2.2906 2.229 2.219 2.189 5.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.02 3.34 2.69 2.92 2.35 3.95 3.90 -
P/RPS 8.12 8.57 5.80 6.72 6.39 11.95 7.12 9.18%
P/EPS 78.37 87.88 50.39 40.07 27.56 108.88 63.68 14.88%
EY 1.28 1.14 1.98 2.50 3.63 0.92 1.57 -12.76%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.05 -
P/NAPS 1.26 1.38 1.13 1.27 1.05 1.78 1.78 -20.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 23/02/18 -
Price 2.38 3.23 3.04 3.22 3.50 3.42 4.37 -
P/RPS 6.40 8.28 6.55 7.41 9.51 10.35 7.98 -13.71%
P/EPS 61.76 84.98 56.94 44.18 41.04 94.27 71.35 -9.19%
EY 1.62 1.18 1.76 2.26 2.44 1.06 1.40 10.24%
DY 0.00 0.00 2.43 0.00 0.00 0.00 1.83 -
P/NAPS 1.00 1.33 1.28 1.40 1.57 1.54 2.00 -37.08%

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