[CMSB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.99%
YoY- 120.85%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,223,609 1,712,702 1,620,576 1,358,050 1,469,044 1,706,250 1,559,557 -3.95%
PBT 175,372 307,801 385,664 308,030 213,884 355,041 358,690 -11.23%
Tax -41,398 -67,714 -70,900 -78,981 -77,994 -90,288 -79,130 -10.22%
NP 133,973 240,086 314,764 229,049 135,889 264,753 279,560 -11.52%
-
NP to SH 107,601 206,569 278,157 199,245 90,218 218,085 236,522 -12.29%
-
Tax Rate 23.61% 22.00% 18.38% 25.64% 36.47% 25.43% 22.06% -
Total Cost 1,089,636 1,472,616 1,305,812 1,129,001 1,333,154 1,441,497 1,279,997 -2.64%
-
Net Worth 2,692,288 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,773,919 7.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 21,487 20,626 -
Div Payout % - - - - - 9.85% 8.72% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,692,288 2,638,657 2,462,002 2,277,676 2,095,032 1,923,132 1,773,919 7.19%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,031,348 0.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.95% 14.02% 19.42% 16.87% 9.25% 15.52% 17.93% -
ROE 4.00% 7.83% 11.30% 8.75% 4.31% 11.34% 13.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 114.08 159.67 151.39 126.40 136.73 158.81 151.22 -4.58%
EPS 10.03 19.25 25.93 18.55 8.40 20.55 22.93 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 2.51 2.46 2.30 2.12 1.95 1.79 1.72 6.49%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 113.84 159.34 150.77 126.35 136.67 158.74 145.10 -3.95%
EPS 10.01 19.22 25.88 18.54 8.39 20.29 22.01 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.92 -
NAPS 2.5048 2.4549 2.2906 2.1191 1.9491 1.7892 1.6504 7.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.23 2.70 2.92 4.01 3.80 5.15 4.35 -
P/RPS 1.08 1.69 1.93 3.17 2.78 3.24 2.88 -15.06%
P/EPS 12.26 14.02 11.24 21.62 45.25 25.37 18.97 -7.01%
EY 8.16 7.13 8.90 4.62 2.21 3.94 5.27 7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.46 -
P/NAPS 0.49 1.10 1.27 1.89 1.95 2.88 2.53 -23.91%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 28/11/18 29/11/17 30/11/16 25/11/15 26/11/14 -
Price 1.43 2.35 3.22 3.55 3.57 5.17 4.45 -
P/RPS 1.25 1.47 2.13 2.81 2.61 3.26 2.94 -13.27%
P/EPS 14.25 12.20 12.39 19.14 42.51 25.47 19.40 -5.00%
EY 7.02 8.20 8.07 5.22 2.35 3.93 5.15 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.45 -
P/NAPS 0.57 0.96 1.40 1.67 1.83 2.89 2.59 -22.28%

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