[CMSB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 222.5%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 206,716 428,416 206,837 282,454 456,471 467,176 399,174 -35.38%
PBT -68,770 81,729 22,993 26,807 20,202 102,792 65,623 -
Tax 157,788 -17,636 -3,938 -9,475 -11,196 -20,200 -16,823 -
NP 89,018 64,093 19,055 17,332 9,006 82,592 48,800 49.02%
-
NP to SH 114,008 46,711 16,707 17,283 5,359 72,832 41,332 96.07%
-
Tax Rate - 21.58% 17.13% 35.35% 55.42% 19.65% 25.64% -
Total Cost 117,698 364,323 187,782 265,122 447,465 384,584 350,374 -51.51%
-
Net Worth 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 5.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,326 - - - 32,178 - - -
Div Payout % 18.71% - - - 600.46% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,793,810 2,692,288 2,681,562 2,670,836 2,638,657 2,638,657 2,563,573 5.87%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 43.06% 14.96% 9.21% 6.14% 1.97% 17.68% 12.23% -
ROE 4.08% 1.73% 0.62% 0.65% 0.20% 2.76% 1.61% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.39 39.94 19.28 26.33 42.56 43.55 37.21 -35.11%
EPS 10.69 4.35 1.56 1.61 0.50 6.79 3.85 96.94%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.62 2.51 2.50 2.49 2.46 2.46 2.39 6.28%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.23 39.86 19.24 26.28 42.47 43.46 37.14 -35.39%
EPS 10.61 4.35 1.55 1.61 0.50 6.78 3.85 95.96%
DPS 1.98 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 2.5993 2.5048 2.4948 2.4848 2.4549 2.4549 2.3851 5.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.12 1.23 1.56 1.21 2.27 2.70 3.02 -
P/RPS 10.94 3.08 8.09 4.60 5.33 6.20 8.12 21.87%
P/EPS 19.83 28.24 100.16 75.10 454.35 39.76 78.37 -59.82%
EY 5.04 3.54 1.00 1.33 0.22 2.51 1.28 148.31%
DY 0.94 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.81 0.49 0.62 0.49 0.92 1.10 1.26 -25.41%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 26/08/20 30/06/20 26/02/20 26/11/19 27/08/19 -
Price 2.42 1.43 1.50 1.56 2.05 2.35 2.38 -
P/RPS 12.48 3.58 7.78 5.92 4.82 5.40 6.40 55.76%
P/EPS 22.63 32.84 96.30 96.82 410.32 34.61 61.76 -48.63%
EY 4.42 3.05 1.04 1.03 0.24 2.89 1.62 94.66%
DY 0.83 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.92 0.57 0.60 0.63 0.83 0.96 1.00 -5.38%

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