[CMSB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -92.64%
YoY- -90.62%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 306,800 240,872 206,716 456,471 496,430 588,186 449,536 -6.16%
PBT 105,293 33,649 -68,770 20,202 86,117 101,763 141,726 -4.82%
Tax -65,131 -9,111 157,788 -11,196 -20,934 -24,531 -26,332 16.28%
NP 40,162 24,538 89,018 9,006 65,183 77,232 115,394 -16.12%
-
NP to SH 32,110 24,347 114,008 5,359 57,123 65,802 101,513 -17.44%
-
Tax Rate 61.86% 27.08% - 55.42% 24.31% 24.11% 18.58% -
Total Cost 266,638 216,334 117,698 447,465 431,247 510,954 334,142 -3.68%
-
Net Worth 3,233,871 3,006,774 2,793,810 2,638,657 2,546,469 2,352,883 2,213,213 6.52%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 32,231 21,476 21,326 32,178 79,175 85,950 67,685 -11.62%
Div Payout % 100.38% 88.21% 18.71% 600.46% 138.61% 130.62% 66.68% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,233,871 3,006,774 2,793,810 2,638,657 2,546,469 2,352,883 2,213,213 6.52%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.09% 10.19% 43.06% 1.97% 13.13% 13.13% 25.67% -
ROE 0.99% 0.81% 4.08% 0.20% 2.24% 2.80% 4.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.56 22.43 19.39 42.56 46.40 54.75 41.84 -6.16%
EPS 2.99 2.27 10.69 0.50 5.34 6.12 9.45 -17.44%
DPS 3.00 2.00 2.00 3.00 7.40 8.00 6.30 -11.62%
NAPS 3.01 2.80 2.62 2.46 2.38 2.19 2.06 6.52%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.54 22.41 19.23 42.47 46.19 54.72 41.82 -6.16%
EPS 2.99 2.27 10.61 0.50 5.31 6.12 9.44 -17.43%
DPS 3.00 2.00 1.98 2.99 7.37 8.00 6.30 -11.62%
NAPS 3.0088 2.7975 2.5993 2.455 2.3692 2.1891 2.0591 6.52%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.07 1.28 2.12 2.27 2.69 3.90 4.00 -
P/RPS 3.75 5.71 10.94 5.33 5.80 7.12 9.56 -14.43%
P/EPS 35.80 56.46 19.83 454.35 50.39 63.68 42.33 -2.75%
EY 2.79 1.77 5.04 0.22 1.98 1.57 2.36 2.82%
DY 2.80 1.56 0.94 1.32 2.75 2.05 1.58 10.00%
P/NAPS 0.36 0.46 0.81 0.92 1.13 1.78 1.94 -24.46%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 26/02/20 26/02/19 23/02/18 24/02/17 -
Price 1.34 1.22 2.42 2.05 3.04 4.37 4.10 -
P/RPS 4.69 5.44 12.48 4.82 6.55 7.98 9.80 -11.55%
P/EPS 44.84 53.81 22.63 410.32 56.94 71.35 43.39 0.54%
EY 2.23 1.86 4.42 0.24 1.76 1.40 2.30 -0.51%
DY 2.24 1.64 0.83 1.46 2.43 1.83 1.54 6.44%
P/NAPS 0.45 0.44 0.92 0.83 1.28 2.00 1.99 -21.93%

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