[CMSB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -54.81%
YoY- -78.64%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 332,652 306,800 240,872 206,716 456,471 496,430 588,186 -9.05%
PBT 30,940 105,293 33,649 -68,770 20,202 86,117 101,763 -17.99%
Tax -7,276 -65,131 -9,111 157,788 -11,196 -20,934 -24,531 -18.32%
NP 23,664 40,162 24,538 89,018 9,006 65,183 77,232 -17.88%
-
NP to SH 36,246 32,110 24,347 114,008 5,359 57,123 65,802 -9.45%
-
Tax Rate 23.52% 61.86% 27.08% - 55.42% 24.31% 24.11% -
Total Cost 308,988 266,638 216,334 117,698 447,465 431,247 510,954 -8.03%
-
Net Worth 3,297,720 3,233,871 3,006,774 2,793,810 2,638,657 2,546,469 2,352,883 5.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 21,483 32,231 21,476 21,326 32,178 79,175 85,950 -20.62%
Div Payout % 59.27% 100.38% 88.21% 18.71% 600.46% 138.61% 130.62% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,297,720 3,233,871 3,006,774 2,793,810 2,638,657 2,546,469 2,352,883 5.78%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.11% 13.09% 10.19% 43.06% 1.97% 13.13% 13.13% -
ROE 1.10% 0.99% 0.81% 4.08% 0.20% 2.24% 2.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 30.97 28.56 22.43 19.39 42.56 46.40 54.75 -9.05%
EPS 3.37 2.99 2.27 10.69 0.50 5.34 6.12 -9.46%
DPS 2.00 3.00 2.00 2.00 3.00 7.40 8.00 -20.62%
NAPS 3.07 3.01 2.80 2.62 2.46 2.38 2.19 5.78%
Adjusted Per Share Value based on latest NOSH - 1,074,375
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 30.95 28.54 22.41 19.23 42.47 46.19 54.72 -9.05%
EPS 3.37 2.99 2.27 10.61 0.50 5.31 6.12 -9.46%
DPS 2.00 3.00 2.00 1.98 2.99 7.37 8.00 -20.62%
NAPS 3.0682 3.0088 2.7975 2.5993 2.455 2.3692 2.1891 5.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.08 1.07 1.28 2.12 2.27 2.69 3.90 -
P/RPS 3.49 3.75 5.71 10.94 5.33 5.80 7.12 -11.19%
P/EPS 32.01 35.80 56.46 19.83 454.35 50.39 63.68 -10.82%
EY 3.12 2.79 1.77 5.04 0.22 1.98 1.57 12.12%
DY 1.85 2.80 1.56 0.94 1.32 2.75 2.05 -1.69%
P/NAPS 0.35 0.36 0.46 0.81 0.92 1.13 1.78 -23.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 25/02/21 26/02/20 26/02/19 23/02/18 -
Price 0.975 1.34 1.22 2.42 2.05 3.04 4.37 -
P/RPS 3.15 4.69 5.44 12.48 4.82 6.55 7.98 -14.34%
P/EPS 28.89 44.84 53.81 22.63 410.32 56.94 71.35 -13.98%
EY 3.46 2.23 1.86 4.42 0.24 1.76 1.40 16.26%
DY 2.05 2.24 1.64 0.83 1.46 2.43 1.83 1.90%
P/NAPS 0.32 0.45 0.44 0.92 0.83 1.28 2.00 -26.30%

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