[CMSB] YoY Cumulative 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- -81.89%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 202,057 282,454 418,177 354,987 307,679 346,906 490,989 -13.74%
PBT 82,555 26,807 62,436 56,958 44,852 22,906 95,010 -2.31%
Tax -7,411 -9,475 -13,763 -13,404 -12,737 -12,967 -23,996 -17.76%
NP 75,144 17,332 48,673 43,554 32,115 9,939 71,014 0.94%
-
NP to SH 77,795 17,283 40,763 38,977 25,864 1,049 57,423 5.18%
-
Tax Rate 8.98% 35.35% 22.04% 23.53% 28.40% 56.61% 25.26% -
Total Cost 126,913 265,122 369,504 311,433 275,564 336,967 419,975 -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 2.71% 0.65% 1.57% 1.63% 1.20% 0.05% 3.08% -
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 19.00 26.33 38.99 33.04 28.64 32.29 47.20 -14.05%
EPS 7.32 1.61 3.80 3.63 2.41 0.10 5.52 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 18.80 26.28 38.91 33.03 28.63 32.28 45.68 -13.74%
EPS 7.24 1.61 3.79 3.63 2.41 0.10 5.34 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6715 2.4849 2.4148 2.2191 1.9992 1.8892 1.7325 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 11.47 4.60 8.57 11.95 14.70 14.71 9.53 3.13%
P/EPS 29.80 75.10 87.88 108.88 174.88 4,864.90 81.52 -15.42%
EY 3.36 1.33 1.14 0.92 0.57 0.02 1.23 18.21%
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 8.26 5.92 8.28 10.35 15.71 10.22 11.38 -5.19%
P/EPS 21.46 96.82 84.98 94.27 186.93 3,379.83 97.28 -22.24%
EY 4.66 1.03 1.18 1.06 0.53 0.03 1.03 28.57%
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