[CMSB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 753.1%
YoY- -90.88%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 817,351 750,265 670,570 745,723 867,844 756,601 648,691 3.92%
PBT 128,059 175,940 135,443 65,669 161,717 164,839 123,626 0.58%
Tax -30,586 -31,963 -33,316 -35,331 -40,571 -40,865 -36,293 -2.80%
NP 97,473 143,977 102,127 30,338 121,146 123,974 87,333 1.84%
-
NP to SH 82,095 130,603 87,394 8,949 98,084 105,103 68,741 3.00%
-
Tax Rate 23.88% 18.17% 24.60% 53.80% 25.09% 24.79% 29.36% -
Total Cost 719,878 606,288 568,443 715,385 746,698 632,627 561,358 4.23%
-
Net Worth 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 9.18%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 16,115 15,426 16,374 -
Div Payout % - - - - 16.43% 14.68% 23.82% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 1,727,720 1,513,022 9.18%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,028,405 327,494 21.88%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 11.93% 19.19% 15.23% 4.07% 13.96% 16.39% 13.46% -
ROE 3.20% 5.45% 3.93% 0.44% 5.25% 6.08% 4.54% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 76.20 69.83 62.41 69.41 80.78 73.57 198.08 -14.71%
EPS 7.65 12.16 8.13 0.83 9.30 10.22 20.99 -15.47%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 5.00 -
NAPS 2.39 2.23 2.07 1.89 1.74 1.68 4.62 -10.39%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 76.04 69.80 62.39 69.38 80.74 70.39 60.35 3.92%
EPS 7.64 12.15 8.13 0.83 9.13 9.78 6.40 2.99%
DPS 0.00 0.00 0.00 0.00 1.50 1.44 1.52 -
NAPS 2.3851 2.229 2.0691 1.8892 1.7392 1.6074 1.4077 9.18%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.02 2.35 4.02 3.58 5.15 3.73 5.29 -
P/RPS 3.96 3.37 6.44 5.16 6.38 5.07 2.67 6.78%
P/EPS 39.46 19.33 49.42 429.80 56.41 36.50 25.20 7.75%
EY 2.53 5.17 2.02 0.23 1.77 2.74 3.97 -7.23%
DY 0.00 0.00 0.00 0.00 0.29 0.40 0.95 -
P/NAPS 1.26 1.05 1.94 1.89 2.96 2.22 1.15 1.53%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 27/08/14 30/08/13 -
Price 2.38 3.50 3.89 3.81 4.91 4.19 4.60 -
P/RPS 3.12 5.01 6.23 5.49 6.08 5.70 2.32 5.05%
P/EPS 31.10 28.79 47.82 457.41 53.78 41.00 21.92 6.00%
EY 3.22 3.47 2.09 0.22 1.86 2.44 4.56 -5.63%
DY 0.00 0.00 0.00 0.00 0.31 0.36 1.09 -
P/NAPS 1.00 1.57 1.88 2.02 2.82 2.49 1.00 0.00%

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