[CMSB] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -89.22%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 275,667 214,042 202,057 282,454 418,177 354,987 307,679 -1.81%
PBT 39,263 83,855 82,555 26,807 62,436 56,958 44,852 -2.19%
Tax -11,927 -10,979 -7,411 -9,475 -13,763 -13,404 -12,737 -1.08%
NP 27,336 72,876 75,144 17,332 48,673 43,554 32,115 -2.64%
-
NP to SH 42,558 72,019 77,795 17,283 40,763 38,977 25,864 8.65%
-
Tax Rate 30.38% 13.09% 8.98% 35.35% 22.04% 23.53% 28.40% -
Total Cost 248,331 141,166 126,913 265,122 369,504 311,433 275,564 -1.71%
-
Net Worth 3,233,269 3,082,884 2,871,431 2,670,836 2,595,459 2,385,114 2,148,751 7.04%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 32,225 - - - - - - -
Div Payout % 75.72% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,233,269 3,082,884 2,871,431 2,670,836 2,595,459 2,385,114 2,148,751 7.04%
NOSH 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.92% 34.05% 37.19% 6.14% 11.64% 12.27% 10.44% -
ROE 1.32% 2.34% 2.71% 0.65% 1.57% 1.63% 1.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 25.66 19.93 19.00 26.33 38.99 33.04 28.64 -1.81%
EPS 3.96 6.70 7.32 1.61 3.80 3.63 2.41 8.62%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.87 2.70 2.49 2.42 2.22 2.00 7.04%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 25.65 19.91 18.80 26.28 38.91 33.03 28.63 -1.81%
EPS 3.96 6.70 7.24 1.61 3.79 3.63 2.41 8.62%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0081 2.8682 2.6715 2.4848 2.4147 2.219 1.9991 7.04%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.14 1.09 2.18 1.21 3.34 3.95 4.21 -
P/RPS 4.44 5.47 11.47 4.60 8.57 11.95 14.70 -18.08%
P/EPS 28.77 16.26 29.80 75.10 87.88 108.88 174.88 -25.96%
EY 3.48 6.15 3.36 1.33 1.14 0.92 0.57 35.17%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.81 0.49 1.38 1.78 2.11 -24.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 18/05/22 25/05/21 30/06/20 15/05/19 15/05/18 15/05/17 -
Price 1.14 1.09 1.57 1.56 3.23 3.42 4.50 -
P/RPS 4.44 5.47 8.26 5.92 8.28 10.35 15.71 -18.98%
P/EPS 28.77 16.26 21.46 96.82 84.98 94.27 186.93 -26.78%
EY 3.48 6.15 4.66 1.03 1.18 1.06 0.53 36.82%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.58 0.63 1.33 1.54 2.25 -25.64%

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