[CMSB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.67%
YoY- 15.53%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,740,998 1,780,957 1,778,948 1,775,052 1,711,862 1,803,618 1,686,419 2.14%
PBT 251,053 316,968 327,484 380,843 375,365 391,011 373,283 -23.18%
Tax -61,982 -71,720 -72,732 -74,468 -74,109 -77,706 -82,414 -17.25%
NP 189,071 245,248 254,752 306,375 301,256 313,305 290,869 -24.90%
-
NP to SH 160,286 212,050 217,233 267,527 265,741 274,420 258,445 -27.21%
-
Tax Rate 24.69% 22.63% 22.21% 19.55% 19.74% 19.87% 22.08% -
Total Cost 1,551,927 1,535,709 1,524,196 1,468,677 1,410,606 1,490,313 1,395,550 7.31%
-
Net Worth 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 6.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 32,178 79,175 79,175 79,175 79,175 85,950 85,950 -47.96%
Div Payout % 20.08% 37.34% 36.45% 29.60% 29.79% 31.32% 33.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,638,657 2,638,657 2,563,573 2,595,459 2,546,469 2,462,002 2,395,857 6.62%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.86% 13.77% 14.32% 17.26% 17.60% 17.37% 17.25% -
ROE 6.07% 8.04% 8.47% 10.31% 10.44% 11.15% 10.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 162.31 166.04 165.85 165.51 160.00 168.49 156.97 2.24%
EPS 14.94 19.77 20.25 24.94 24.84 25.64 24.06 -27.15%
DPS 3.00 7.40 7.40 7.40 7.40 8.00 8.00 -47.90%
NAPS 2.46 2.46 2.39 2.42 2.38 2.30 2.23 6.74%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 161.98 165.70 165.51 165.15 159.27 167.81 156.90 2.14%
EPS 14.91 19.73 20.21 24.89 24.72 25.53 24.05 -27.22%
DPS 2.99 7.37 7.37 7.37 7.37 8.00 8.00 -48.02%
NAPS 2.455 2.455 2.3851 2.4148 2.3692 2.2906 2.2291 6.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.27 2.70 3.02 3.34 2.69 2.92 2.35 -
P/RPS 1.40 1.63 1.82 2.02 1.68 1.73 1.50 -4.48%
P/EPS 15.19 13.66 14.91 13.39 10.83 11.39 9.77 34.09%
EY 6.58 7.32 6.71 7.47 9.23 8.78 10.24 -25.47%
DY 1.32 2.74 2.45 2.22 2.75 2.74 3.40 -46.68%
P/NAPS 0.92 1.10 1.26 1.38 1.13 1.27 1.05 -8.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 15/05/19 26/02/19 28/11/18 24/08/18 -
Price 2.05 2.35 2.38 3.30 3.04 3.22 3.50 -
P/RPS 1.26 1.42 1.44 1.99 1.90 1.91 2.23 -31.58%
P/EPS 13.72 11.89 11.75 13.23 12.24 12.56 14.55 -3.82%
EY 7.29 8.41 8.51 7.56 8.17 7.96 6.87 4.02%
DY 1.46 3.15 3.11 2.24 2.43 2.48 2.29 -25.86%
P/NAPS 0.83 0.96 1.00 1.36 1.28 1.40 1.57 -34.54%

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