[CMSB] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.33%
YoY- -59.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 290,523 209,736 185,001 206,837 399,174 395,278 388,273 -4.71%
PBT 35,327 43,164 57,471 22,993 65,623 118,982 96,901 -15.47%
Tax -8,622 -8,084 -8,379 -3,938 -16,823 -18,559 -22,024 -14.46%
NP 26,705 35,080 49,092 19,055 48,800 100,423 74,877 -15.78%
-
NP to SH 26,345 39,570 47,390 16,707 41,332 91,626 64,737 -13.90%
-
Tax Rate 24.41% 18.73% 14.58% 17.13% 25.64% 15.60% 22.73% -
Total Cost 263,818 174,656 135,909 187,782 350,374 294,855 313,396 -2.82%
-
Net Worth 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 6.25%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 32,225 - - - - - - -
Div Payout % 122.32% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 3,201,044 3,093,627 2,921,938 2,681,562 2,563,573 2,395,857 2,223,957 6.25%
NOSH 1,074,376 1,074,376 1,074,375 1,074,375 1,074,375 1,074,375 1,074,375 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.19% 16.73% 26.54% 9.21% 12.23% 25.41% 19.28% -
ROE 0.82% 1.28% 1.62% 0.62% 1.61% 3.82% 2.91% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 27.05 19.53 17.22 19.28 37.21 36.79 36.14 -4.71%
EPS 2.45 3.69 4.41 1.56 3.85 8.53 6.03 -13.93%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.88 2.72 2.50 2.39 2.23 2.07 6.25%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 27.03 19.51 17.21 19.24 37.14 36.78 36.12 -4.71%
EPS 2.45 3.68 4.41 1.55 3.85 8.52 6.02 -13.90%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9781 2.8782 2.7185 2.4948 2.3851 2.229 2.0691 6.25%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.955 0.98 1.14 1.56 3.02 2.35 4.02 -
P/RPS 3.53 5.02 6.62 8.09 8.12 6.39 11.12 -17.39%
P/EPS 38.94 26.60 25.84 100.16 78.37 27.56 66.72 -8.58%
EY 2.57 3.76 3.87 1.00 1.28 3.63 1.50 9.38%
DY 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.42 0.62 1.26 1.05 1.94 -25.93%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 26/08/22 30/08/21 26/08/20 27/08/19 24/08/18 25/08/17 -
Price 1.17 0.965 1.26 1.50 2.38 3.50 3.89 -
P/RPS 4.33 4.94 7.32 7.78 6.40 9.51 10.76 -14.07%
P/EPS 47.70 26.20 28.56 96.30 61.76 41.04 64.56 -4.91%
EY 2.10 3.82 3.50 1.04 1.62 2.44 1.55 5.18%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.46 0.60 1.00 1.57 1.88 -23.05%

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