[CMSB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 60.92%
YoY- 268.3%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 555,356 566,190 423,778 387,058 489,291 817,351 750,265 -4.88%
PBT 107,550 74,590 127,019 140,026 49,800 128,059 175,940 -7.86%
Tax -36,776 -20,549 -19,063 -15,790 -13,413 -30,586 -31,963 2.36%
NP 70,774 54,041 107,956 124,236 36,387 97,473 143,977 -11.15%
-
NP to SH 71,610 68,903 111,589 125,185 33,990 82,095 130,603 -9.52%
-
Tax Rate 34.19% 27.55% 15.01% 11.28% 26.93% 23.88% 18.17% -
Total Cost 484,582 512,149 315,822 262,822 452,904 719,878 606,288 -3.66%
-
Net Worth 3,394,396 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 5.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 21,483 32,225 - - - - - -
Div Payout % 30.00% 46.77% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,394,396 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 5.97%
NOSH 1,074,376 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.74% 9.54% 25.47% 32.10% 7.44% 11.93% 19.19% -
ROE 2.11% 2.15% 3.61% 4.28% 1.27% 3.20% 5.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 51.70 52.71 39.45 36.03 45.62 76.20 69.83 -4.88%
EPS 6.67 6.41 10.39 11.71 3.17 7.65 12.16 -9.51%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.98 2.88 2.72 2.50 2.39 2.23 5.97%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 51.67 52.68 39.43 36.01 45.52 76.05 69.80 -4.88%
EPS 6.66 6.41 10.38 11.65 3.16 7.64 12.15 -9.52%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1581 2.9782 2.8783 2.7185 2.4949 2.3851 2.2291 5.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.39 0.955 0.98 1.14 1.56 3.02 2.35 -
P/RPS 2.69 1.81 2.48 3.16 3.42 3.96 3.37 -3.68%
P/EPS 20.85 14.89 9.43 9.78 49.23 39.46 19.33 1.26%
EY 4.80 6.72 10.60 10.22 2.03 2.53 5.17 -1.22%
DY 1.44 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.34 0.42 0.62 1.26 1.05 -13.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 26/08/22 30/08/21 26/08/20 27/08/19 24/08/18 -
Price 1.30 1.17 0.965 1.26 1.50 2.38 3.50 -
P/RPS 2.51 2.22 2.45 3.50 3.29 3.12 5.01 -10.87%
P/EPS 19.50 18.24 9.29 10.81 47.34 31.10 28.79 -6.28%
EY 5.13 5.48 10.77 9.25 2.11 3.22 3.47 6.72%
DY 1.54 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.34 0.46 0.60 1.00 1.57 -20.03%

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