[CMSB] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.4%
YoY- -54.89%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 209,736 185,001 206,837 399,174 395,278 388,273 398,817 -10.15%
PBT 43,164 57,471 22,993 65,623 118,982 96,901 42,763 0.15%
Tax -8,084 -8,379 -3,938 -16,823 -18,559 -22,024 -22,364 -15.59%
NP 35,080 49,092 19,055 48,800 100,423 74,877 20,399 9.45%
-
NP to SH 39,570 47,390 16,707 41,332 91,626 64,737 7,900 30.78%
-
Tax Rate 18.73% 14.58% 17.13% 25.64% 15.60% 22.73% 52.30% -
Total Cost 174,656 135,909 187,782 350,374 294,855 313,396 378,418 -12.08%
-
Net Worth 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 7.26%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 2,030,570 7.26%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.73% 26.54% 9.21% 12.23% 25.41% 19.28% 5.11% -
ROE 1.28% 1.62% 0.62% 1.61% 3.82% 2.91% 0.39% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.53 17.22 19.28 37.21 36.79 36.14 37.12 -10.14%
EPS 3.69 4.41 1.56 3.85 8.53 6.03 0.74 30.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.72 2.50 2.39 2.23 2.07 1.89 7.26%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.51 17.21 19.24 37.14 36.78 36.12 37.10 -10.15%
EPS 3.68 4.41 1.55 3.85 8.52 6.02 0.73 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8782 2.7185 2.4948 2.3851 2.229 2.0691 1.8892 7.26%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.98 1.14 1.56 3.02 2.35 4.02 3.58 -
P/RPS 5.02 6.62 8.09 8.12 6.39 11.12 9.64 -10.29%
P/EPS 26.60 25.84 100.16 78.37 27.56 66.72 486.87 -38.38%
EY 3.76 3.87 1.00 1.28 3.63 1.50 0.21 61.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.62 1.26 1.05 1.94 1.89 -24.85%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 30/08/21 26/08/20 27/08/19 24/08/18 25/08/17 30/08/16 -
Price 0.965 1.26 1.50 2.38 3.50 3.89 3.81 -
P/RPS 4.94 7.32 7.78 6.40 9.51 10.76 10.26 -11.46%
P/EPS 26.20 28.56 96.30 61.76 41.04 64.56 518.15 -39.17%
EY 3.82 3.50 1.04 1.62 2.44 1.55 0.19 64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.60 1.00 1.57 1.88 2.02 -25.68%

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