[CMSB] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -26.78%
YoY- -13.19%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 467,176 399,174 418,177 496,430 465,167 395,278 354,987 20.07%
PBT 102,792 65,623 62,436 86,117 113,308 118,982 56,958 48.17%
Tax -20,200 -16,823 -13,763 -20,934 -21,212 -18,559 -13,404 31.41%
NP 82,592 48,800 48,673 65,183 92,096 100,423 43,554 53.14%
-
NP to SH 72,832 41,332 40,763 57,123 78,015 91,626 38,977 51.65%
-
Tax Rate 19.65% 25.64% 22.04% 24.31% 18.72% 15.60% 23.53% -
Total Cost 384,584 350,374 369,504 431,247 373,071 294,855 311,433 15.08%
-
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 79,175 - - - -
Div Payout % - - - 138.61% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 2,385,114 6.96%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.68% 12.23% 11.64% 13.13% 19.80% 25.41% 12.27% -
ROE 2.76% 1.61% 1.57% 2.24% 3.17% 3.82% 1.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.55 37.21 38.99 46.40 43.46 36.79 33.04 20.19%
EPS 6.79 3.85 3.80 5.34 7.29 8.53 3.63 51.75%
DPS 0.00 0.00 0.00 7.40 0.00 0.00 0.00 -
NAPS 2.46 2.39 2.42 2.38 2.30 2.23 2.22 7.07%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.47 37.14 38.91 46.19 43.28 36.78 33.03 20.07%
EPS 6.78 3.85 3.79 5.31 7.26 8.52 3.63 51.60%
DPS 0.00 0.00 0.00 7.37 0.00 0.00 0.00 -
NAPS 2.455 2.3851 2.4148 2.3692 2.2906 2.2291 2.2191 6.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.70 3.02 3.34 2.69 2.92 2.35 3.95 -
P/RPS 6.20 8.12 8.57 5.80 6.72 6.39 11.95 -35.40%
P/EPS 39.76 78.37 87.88 50.39 40.07 27.56 108.88 -48.87%
EY 2.51 1.28 1.14 1.98 2.50 3.63 0.92 95.13%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.38 1.13 1.27 1.05 1.78 -27.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 15/05/18 -
Price 2.35 2.38 3.23 3.04 3.22 3.50 3.42 -
P/RPS 5.40 6.40 8.28 6.55 7.41 9.51 10.35 -35.16%
P/EPS 34.61 61.76 84.98 56.94 44.18 41.04 94.27 -48.69%
EY 2.89 1.62 1.18 1.76 2.26 2.44 1.06 95.04%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.33 1.28 1.40 1.57 1.54 -27.00%

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