[CMSB] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 87.52%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,740,998 1,711,862 1,606,724 1,551,319 1,788,025 1,673,898 1,416,841 3.49%
PBT 251,053 375,365 332,786 302,139 381,654 341,452 294,894 -2.64%
Tax -61,982 -74,109 -83,767 -84,828 -83,996 -75,844 -79,346 -4.03%
NP 189,071 301,256 249,019 217,311 297,658 265,608 215,548 -2.15%
-
NP to SH 160,286 265,741 215,236 169,177 241,587 221,335 175,072 -1.45%
-
Tax Rate 24.69% 19.74% 25.17% 28.08% 22.01% 22.21% 26.91% -
Total Cost 1,551,927 1,410,606 1,357,705 1,334,008 1,490,367 1,408,290 1,201,293 4.35%
-
Net Worth 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,797,959 1,625,576 8.40%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 32,178 79,175 85,950 67,685 48,346 87,831 56,628 -8.98%
Div Payout % 20.08% 29.79% 39.93% 40.01% 20.01% 39.68% 32.35% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,638,657 2,546,469 2,352,883 2,213,213 2,019,826 1,797,959 1,625,576 8.40%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,033,309 333,109 21.54%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.86% 17.60% 15.50% 14.01% 16.65% 15.87% 15.21% -
ROE 6.07% 10.44% 9.15% 7.64% 11.96% 12.31% 10.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 162.31 160.00 149.55 144.39 166.42 161.99 425.34 -14.82%
EPS 14.94 24.79 20.03 15.75 22.69 21.42 17.52 -2.61%
DPS 3.00 7.40 8.00 6.30 4.50 8.50 17.00 -25.09%
NAPS 2.46 2.38 2.19 2.06 1.88 1.74 4.88 -10.78%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 161.98 159.27 149.48 144.33 166.35 155.73 131.82 3.49%
EPS 14.91 24.72 20.02 15.74 22.48 20.59 16.29 -1.46%
DPS 2.99 7.37 8.00 6.30 4.50 8.17 5.27 -9.00%
NAPS 2.4549 2.3691 2.189 2.0591 1.8792 1.6728 1.5124 8.40%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.27 2.69 3.90 4.00 5.13 3.96 6.87 -
P/RPS 1.40 1.68 2.61 2.77 3.08 2.44 1.62 -2.40%
P/EPS 15.19 10.83 19.47 25.40 22.81 18.49 13.07 2.53%
EY 6.58 9.23 5.14 3.94 4.38 5.41 7.65 -2.47%
DY 1.32 2.75 2.05 1.58 0.88 2.15 2.47 -9.91%
P/NAPS 0.92 1.13 1.78 1.94 2.73 2.28 1.41 -6.86%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 23/02/18 24/02/17 29/02/16 25/02/15 26/02/14 -
Price 2.05 3.04 4.37 4.10 5.00 4.29 7.51 -
P/RPS 1.26 1.90 2.92 2.84 3.00 2.65 1.77 -5.50%
P/EPS 13.72 12.24 21.81 26.04 22.24 20.03 14.29 -0.67%
EY 7.29 8.17 4.58 3.84 4.50 4.99 7.00 0.67%
DY 1.46 2.43 1.83 1.54 0.90 1.98 2.26 -7.02%
P/NAPS 0.83 1.28 2.00 1.99 2.66 2.47 1.54 -9.78%

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