[CMSB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.69%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 301,902 278,390 185,868 428,416 467,176 465,167 347,968 -2.33%
PBT 23,693 179,989 62,086 81,729 102,792 113,308 95,580 -20.73%
Tax -18,853 -26,521 -8,819 -17,636 -20,200 -21,212 -25,920 -5.16%
NP 4,840 153,468 53,267 64,093 82,592 92,096 69,660 -35.86%
-
NP to SH 9,981 154,361 53,879 46,711 72,832 78,015 62,040 -26.24%
-
Tax Rate 79.57% 14.73% 14.20% 21.58% 19.65% 18.72% 27.12% -
Total Cost 297,062 124,922 132,601 364,323 384,584 373,071 278,308 1.09%
-
Net Worth 3,211,786 3,308,461 2,986,209 2,692,288 2,638,657 2,462,002 2,277,676 5.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 32,225 - - - - - - -
Div Payout % 322.87% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,211,786 3,308,461 2,986,209 2,692,288 2,638,657 2,462,002 2,277,676 5.89%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.60% 55.13% 28.66% 14.96% 17.68% 19.80% 20.02% -
ROE 0.31% 4.67% 1.80% 1.73% 2.76% 3.17% 2.72% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.11 25.92 17.30 39.94 43.55 43.46 32.39 -2.33%
EPS 0.93 14.37 5.02 4.35 6.79 7.29 5.78 -26.24%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.08 2.78 2.51 2.46 2.30 2.12 5.89%
Adjusted Per Share Value based on latest NOSH - 1,074,375
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.09 25.90 17.29 39.86 43.46 43.28 32.37 -2.33%
EPS 0.93 14.36 5.01 4.35 6.78 7.26 5.77 -26.21%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9881 3.0781 2.7783 2.5048 2.4549 2.2906 2.1191 5.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.14 0.82 1.26 1.23 2.70 2.92 4.01 -
P/RPS 4.06 3.16 7.28 3.08 6.20 6.72 12.38 -16.95%
P/EPS 122.69 5.71 25.12 28.24 39.76 40.07 69.44 9.94%
EY 0.82 17.52 3.98 3.54 2.51 2.50 1.44 -8.95%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.45 0.49 1.10 1.27 1.89 -23.45%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 25/11/20 26/11/19 28/11/18 29/11/17 -
Price 1.11 1.05 1.40 1.43 2.35 3.22 3.55 -
P/RPS 3.95 4.05 8.09 3.58 5.40 7.41 10.96 -15.63%
P/EPS 119.46 7.31 27.91 32.84 34.61 44.18 61.48 11.70%
EY 0.84 13.69 3.58 3.05 2.89 2.26 1.63 -10.45%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.50 0.57 0.96 1.40 1.67 -22.20%

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