[CMSB] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -54.81%
YoY- -78.64%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 278,390 209,736 214,042 240,872 185,868 185,001 202,057 23.79%
PBT 179,989 43,164 83,855 33,649 62,086 57,471 82,555 68.05%
Tax -26,521 -8,084 -10,979 -9,111 -8,819 -8,379 -7,411 133.77%
NP 153,468 35,080 72,876 24,538 53,267 49,092 75,144 60.90%
-
NP to SH 154,361 39,570 72,019 24,347 53,879 47,390 77,795 57.83%
-
Tax Rate 14.73% 18.73% 13.09% 27.08% 14.20% 14.58% 8.98% -
Total Cost 124,922 174,656 141,166 216,334 132,601 135,909 126,913 -1.04%
-
Net Worth 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 9.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 21,476 - - - -
Div Payout % - - - 88.21% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,308,461 3,093,627 3,082,884 3,006,774 2,986,209 2,921,938 2,871,431 9.89%
NOSH 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 55.13% 16.73% 34.05% 10.19% 28.66% 26.54% 37.19% -
ROE 4.67% 1.28% 2.34% 0.81% 1.80% 1.62% 2.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.92 19.53 19.93 22.43 17.30 17.22 19.00 22.98%
EPS 14.37 3.69 6.70 2.27 5.02 4.41 7.32 56.71%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.08 2.88 2.87 2.80 2.78 2.72 2.70 9.16%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.90 19.51 19.91 22.41 17.29 17.21 18.80 23.78%
EPS 14.36 3.68 6.70 2.27 5.01 4.41 7.24 57.79%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.0782 2.8783 2.8683 2.7975 2.7783 2.7185 2.6715 9.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.82 0.98 1.09 1.28 1.26 1.14 2.18 -
P/RPS 3.16 5.02 5.47 5.71 7.28 6.62 11.47 -57.62%
P/EPS 5.71 26.60 16.26 56.46 25.12 25.84 29.80 -66.73%
EY 17.52 3.76 6.15 1.77 3.98 3.87 3.36 200.39%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.38 0.46 0.45 0.42 0.81 -51.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 18/05/22 25/02/22 24/11/21 30/08/21 25/05/21 -
Price 1.05 0.965 1.09 1.22 1.40 1.26 1.57 -
P/RPS 4.05 4.94 5.47 5.44 8.09 7.32 8.26 -37.79%
P/EPS 7.31 26.20 16.26 53.81 27.91 28.56 21.46 -51.19%
EY 13.69 3.82 6.15 1.86 3.58 3.50 4.66 104.98%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.38 0.44 0.50 0.46 0.58 -29.93%

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