[CMSB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 67.54%
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 774,116 978,582 1,634,702 1,500,530 1,341,140 1,491,446 1,735,688 -12.58%
PBT 280,052 99,600 256,118 351,880 270,886 131,338 323,434 -2.36%
Tax -31,580 -26,826 -61,172 -63,926 -66,632 -70,662 -81,142 -14.54%
NP 248,472 72,774 194,946 287,954 204,254 60,676 242,292 0.42%
-
NP to SH 250,370 67,980 164,190 261,206 174,788 17,898 196,168 4.14%
-
Tax Rate 11.28% 26.93% 23.88% 18.17% 24.60% 53.80% 25.09% -
Total Cost 525,644 905,808 1,439,756 1,212,576 1,136,886 1,430,770 1,493,396 -15.95%
-
Net Worth 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 7.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 32,231 -
Div Payout % - - - - - - 16.43% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 7.72%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 32.10% 7.44% 11.93% 19.19% 15.23% 4.07% 13.96% -
ROE 8.57% 2.54% 6.40% 10.90% 7.86% 0.88% 10.49% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 72.06 91.23 152.40 139.67 124.83 138.82 161.55 -12.57%
EPS 23.42 6.34 15.30 24.32 16.26 1.66 18.60 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.72 2.50 2.39 2.23 2.07 1.89 1.74 7.72%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 72.02 91.04 152.09 139.60 124.77 138.76 161.48 -12.58%
EPS 23.29 6.32 15.28 24.30 16.26 1.67 18.25 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.7185 2.4948 2.3851 2.229 2.0691 1.8892 1.7392 7.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.14 1.56 3.02 2.35 4.02 3.58 5.15 -
P/RPS 1.58 1.71 1.98 1.68 3.22 2.58 3.19 -11.04%
P/EPS 4.89 24.61 19.73 9.67 24.71 214.90 28.21 -25.30%
EY 20.44 4.06 5.07 10.35 4.05 0.47 3.55 33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.42 0.62 1.26 1.05 1.94 1.89 2.96 -27.75%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 26/08/20 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 -
Price 1.26 1.50 2.38 3.50 3.89 3.81 4.91 -
P/RPS 1.75 1.64 1.56 2.51 3.12 2.74 3.04 -8.78%
P/EPS 5.41 23.67 15.55 14.40 23.91 228.71 26.89 -23.43%
EY 18.50 4.23 6.43 6.95 4.18 0.44 3.72 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 0.46 0.60 1.00 1.57 1.88 2.02 2.82 -26.06%

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