[CMSB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -27.56%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 808,228 1,129,816 1,672,708 1,419,948 1,230,716 1,387,624 1,963,956 -13.74%
PBT 330,220 107,228 249,744 227,832 179,408 91,624 380,040 -2.31%
Tax -29,644 -37,900 -55,052 -53,616 -50,948 -51,868 -95,984 -17.76%
NP 300,576 69,328 194,692 174,216 128,460 39,756 284,056 0.94%
-
NP to SH 311,180 69,132 163,052 155,908 103,456 4,196 229,692 5.18%
-
Tax Rate 8.98% 35.35% 22.04% 23.53% 28.40% 56.61% 25.26% -
Total Cost 507,652 1,060,488 1,478,016 1,245,732 1,102,256 1,347,868 1,679,900 -18.06%
-
Net Worth 2,871,431 2,670,836 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 7.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,871,431 2,670,836 2,595,459 2,385,114 2,148,751 2,030,570 1,862,086 7.47%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,040,271 0.53%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 37.19% 6.14% 11.64% 12.27% 10.44% 2.87% 14.46% -
ROE 10.84% 2.59% 6.28% 6.54% 4.81% 0.21% 12.34% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 76.00 105.33 155.96 132.16 114.55 129.16 188.79 -14.05%
EPS 29.28 6.44 15.20 14.52 9.64 0.40 22.08 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.49 2.42 2.22 2.00 1.89 1.79 7.08%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 75.19 105.11 155.62 132.11 114.50 129.10 182.72 -13.74%
EPS 28.95 6.43 15.17 14.51 9.63 0.39 21.37 5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6715 2.4848 2.4147 2.219 1.9991 1.8892 1.7324 7.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.18 1.21 3.34 3.95 4.21 4.75 4.50 -
P/RPS 2.87 1.15 2.14 2.99 3.68 3.68 2.38 3.16%
P/EPS 7.45 18.77 21.97 27.22 43.72 1,216.23 20.38 -15.42%
EY 13.42 5.33 4.55 3.67 2.29 0.08 4.91 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.49 1.38 1.78 2.11 2.51 2.51 -17.16%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 30/06/20 15/05/19 15/05/18 15/05/17 16/05/16 18/05/15 -
Price 1.57 1.56 3.23 3.42 4.50 3.30 5.37 -
P/RPS 2.07 1.48 2.07 2.59 3.93 2.56 2.84 -5.12%
P/EPS 5.37 24.20 21.25 23.57 46.73 844.96 24.32 -22.23%
EY 18.64 4.13 4.71 4.24 2.14 0.12 4.11 28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 1.33 1.54 2.25 1.75 3.00 -23.93%

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