[CMSB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -19.54%
YoY- 268.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,110,712 1,132,380 847,556 774,116 978,582 1,634,702 1,500,530 -4.88%
PBT 215,100 149,180 254,038 280,052 99,600 256,118 351,880 -7.86%
Tax -73,552 -41,098 -38,126 -31,580 -26,826 -61,172 -63,926 2.36%
NP 141,548 108,082 215,912 248,472 72,774 194,946 287,954 -11.15%
-
NP to SH 143,220 137,806 223,178 250,370 67,980 164,190 261,206 -9.52%
-
Tax Rate 34.19% 27.55% 15.01% 11.28% 26.93% 23.88% 18.17% -
Total Cost 969,164 1,024,298 631,644 525,644 905,808 1,439,756 1,212,576 -3.66%
-
Net Worth 3,394,396 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 5.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 42,967 64,450 - - - - - -
Div Payout % 30.00% 46.77% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,394,396 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 5.97%
NOSH 1,074,376 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.74% 9.54% 25.47% 32.10% 7.44% 11.93% 19.19% -
ROE 4.22% 4.31% 7.21% 8.57% 2.54% 6.40% 10.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 103.40 105.42 78.90 72.06 91.23 152.40 139.67 -4.88%
EPS 13.34 12.82 20.78 23.42 6.34 15.30 24.32 -9.51%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.98 2.88 2.72 2.50 2.39 2.23 5.97%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 103.34 105.35 78.85 72.02 91.04 152.09 139.60 -4.88%
EPS 13.32 12.82 20.76 23.29 6.32 15.28 24.30 -9.52%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.158 2.9781 2.8782 2.7185 2.4948 2.3851 2.229 5.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.39 0.955 0.98 1.14 1.56 3.02 2.35 -
P/RPS 1.34 0.91 1.24 1.58 1.71 1.98 1.68 -3.69%
P/EPS 10.43 7.44 4.72 4.89 24.61 19.73 9.67 1.26%
EY 9.59 13.43 21.20 20.44 4.06 5.07 10.35 -1.26%
DY 2.88 6.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.34 0.42 0.62 1.26 1.05 -13.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 26/08/22 30/08/21 26/08/20 27/08/19 24/08/18 -
Price 1.30 1.17 0.965 1.26 1.50 2.38 3.50 -
P/RPS 1.26 1.11 1.22 1.75 1.64 1.56 2.51 -10.84%
P/EPS 9.75 9.12 4.64 5.41 23.67 15.55 14.40 -6.28%
EY 10.26 10.96 21.53 18.50 4.23 6.43 6.95 6.70%
DY 3.08 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.34 0.46 0.60 1.00 1.57 -20.03%

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