[CMSB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 235.08%
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 387,058 489,291 817,351 750,265 670,570 745,723 867,844 -12.58%
PBT 140,026 49,800 128,059 175,940 135,443 65,669 161,717 -2.36%
Tax -15,790 -13,413 -30,586 -31,963 -33,316 -35,331 -40,571 -14.54%
NP 124,236 36,387 97,473 143,977 102,127 30,338 121,146 0.42%
-
NP to SH 125,185 33,990 82,095 130,603 87,394 8,949 98,084 4.14%
-
Tax Rate 11.28% 26.93% 23.88% 18.17% 24.60% 53.80% 25.09% -
Total Cost 262,822 452,904 719,878 606,288 568,443 715,385 746,698 -15.95%
-
Net Worth 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 7.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 16,115 -
Div Payout % - - - - - - 16.43% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 1,869,413 7.72%
NOSH 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 32.10% 7.44% 11.93% 19.19% 15.23% 4.07% 13.96% -
ROE 4.28% 1.27% 3.20% 5.45% 3.93% 0.44% 5.25% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.03 45.62 76.20 69.83 62.41 69.41 80.78 -12.57%
EPS 11.71 3.17 7.65 12.16 8.13 0.83 9.30 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 2.72 2.50 2.39 2.23 2.07 1.89 1.74 7.72%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.01 45.52 76.04 69.80 62.39 69.38 80.74 -12.58%
EPS 11.65 3.16 7.64 12.15 8.13 0.83 9.13 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 2.7185 2.4948 2.3851 2.229 2.0691 1.8892 1.7392 7.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.14 1.56 3.02 2.35 4.02 3.58 5.15 -
P/RPS 3.16 3.42 3.96 3.37 6.44 5.16 6.38 -11.04%
P/EPS 9.78 49.23 39.46 19.33 49.42 429.80 56.41 -25.30%
EY 10.22 2.03 2.53 5.17 2.02 0.23 1.77 33.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.42 0.62 1.26 1.05 1.94 1.89 2.96 -27.75%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 26/08/20 27/08/19 24/08/18 25/08/17 30/08/16 26/08/15 -
Price 1.26 1.50 2.38 3.50 3.89 3.81 4.91 -
P/RPS 3.50 3.29 3.12 5.01 6.23 5.49 6.08 -8.78%
P/EPS 10.81 47.34 31.10 28.79 47.82 457.41 53.78 -23.44%
EY 9.25 2.11 3.22 3.47 2.09 0.22 1.86 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
P/NAPS 0.46 0.60 1.00 1.57 1.88 2.02 2.82 -26.06%

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