KLSE (MYR): CMSB (2852)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.14
Today's Change
-0.01 (0.87%)
Day's Change
1.14 - 1.16
Trading Volume
1,134,200
Market Cap
1,225 Million
NOSH
1,075 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
27-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
29-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-12.76% | 26.65%
Revenue | NP to SH
1,189,910.000 | 117,837.000
RPS | P/RPS
110.70 Cent | 1.03
EPS | P/E | EY
10.96 Cent | 10.40 | 9.62%
DPS | DY | Payout %
7.00 Cent | 6.14% | 63.81%
NAPS | P/NAPS
3.16 | 0.36
QoQ | YoY
6.33% | -53.86%
NP Margin | ROE
8.34% | 3.47%
F.Y. | Ann. Date
30-Jun-2024 | 27-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
24-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
24-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
1,200,744.000 | 115,130.000
RPS | P/RPS
111.71 Cent | 1.02
EPS | P/E | EY
10.71 Cent | 10.64 | 9.40%
DPS | DY | Payout %
2.00 Cent | 1.75% | 18.66%
NAPS | P/NAPS
3.07 | 0.37
YoY
-61.37%
NP Margin | ROE
6.87% | 3.49%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
1,110,712.000 | 143,220.000
RPS | P/RPS
103.34 Cent | 1.10
EPS | P/E | EY
13.32 Cent | 8.56 | 11.69%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-6.38% | 3.93%
NP Margin | ROE
12.74% | 4.22%
F.Y. | Ann. Date
30-Jun-2024 | 27-Aug-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,110,712 | 1,189,910 | 1,200,744 | 1,008,968 | 813,798 | 758,536 | 1,740,998 | 1,711,862 | 1,606,724 | 1,551,319 | 1,788,025 | 1,673,898 | -3.62% | |
PBT | 215,100 | 162,183 | 129,223 | 412,301 | 235,761 | 6,471 | 251,053 | 375,365 | 332,786 | 302,139 | 381,654 | 341,452 | -10.22% | |
Tax | -73,552 | -62,905 | -46,678 | -110,715 | -33,720 | 183,027 | -61,982 | -74,109 | -83,767 | -84,828 | -83,996 | -75,844 | -5.24% | |
NP | 141,548 | 99,278 | 82,545 | 301,586 | 202,041 | 189,498 | 189,071 | 301,256 | 249,019 | 217,311 | 297,658 | 265,608 | -12.17% | |
- | ||||||||||||||
NP to SH | 143,220 | 117,837 | 115,130 | 298,060 | 203,411 | 194,709 | 160,286 | 265,741 | 215,236 | 169,177 | 241,587 | 221,335 | -7.00% | |
- | ||||||||||||||
Tax Rate | 34.19% | 38.79% | 36.12% | 26.85% | 14.30% | -2,828.42% | 24.69% | 19.74% | 25.17% | 28.08% | 22.01% | 22.21% | - | |
Total Cost | 969,164 | 1,090,632 | 1,118,199 | 707,382 | 611,757 | 569,038 | 1,551,927 | 1,410,606 | 1,357,705 | 1,334,008 | 1,490,367 | 1,408,290 | -2.52% | |
- | ||||||||||||||
Net Worth | 3,394,396 | 3,394,396 | 3,297,720 | 3,233,871 | 3,006,774 | 2,793,810 | 2,638,657 | 2,546,469 | 2,352,883 | 2,213,213 | 2,019,826 | 1,797,959 | 6.96% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 42,967 | 75,192 | 21,483 | 32,231 | 21,476 | 21,326 | 32,178 | 79,175 | 85,950 | 67,685 | 48,346 | 87,831 | -14.47% | |
Div Payout % | 30.00% | 63.81% | 18.66% | 10.81% | 10.56% | 10.95% | 20.08% | 29.79% | 39.93% | 40.01% | 20.01% | 39.68% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 3,394,396 | 3,394,396 | 3,297,720 | 3,233,871 | 3,006,774 | 2,793,810 | 2,638,657 | 2,546,469 | 2,352,883 | 2,213,213 | 2,019,826 | 1,797,959 | 6.96% | |
NOSH | 1,074,376 | 1,074,376 | 1,074,376 | 1,074,376 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,074,375 | 1,033,309 | 0.43% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 12.74% | 8.34% | 6.87% | 29.89% | 24.83% | 24.98% | 10.86% | 17.60% | 15.50% | 14.01% | 16.65% | 15.87% | - | |
ROE | 4.22% | 3.47% | 3.49% | 9.22% | 6.77% | 6.97% | 6.07% | 10.44% | 9.15% | 7.64% | 11.96% | 12.31% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 103.40 | 110.77 | 111.78 | 93.91 | 75.78 | 71.13 | 162.31 | 160.00 | 149.55 | 144.39 | 166.42 | 161.99 | -4.03% | |
EPS | 13.34 | 10.97 | 10.72 | 27.75 | 18.98 | 18.18 | 14.94 | 24.79 | 20.03 | 15.75 | 22.69 | 21.42 | -7.39% | |
DPS | 4.00 | 7.00 | 2.00 | 3.00 | 2.00 | 2.00 | 3.00 | 7.40 | 8.00 | 6.30 | 4.50 | 8.50 | -14.84% | |
NAPS | 3.16 | 3.16 | 3.07 | 3.01 | 2.80 | 2.62 | 2.46 | 2.38 | 2.19 | 2.06 | 1.88 | 1.74 | 6.50% |
Adjusted Per Share Value based on latest NOSH - 1,074,376 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 103.34 | 110.70 | 111.71 | 93.87 | 75.71 | 70.57 | 161.98 | 159.27 | 149.48 | 144.33 | 166.35 | 155.73 | -3.62% | |
EPS | 13.32 | 10.96 | 10.71 | 27.73 | 18.92 | 18.12 | 14.91 | 24.72 | 20.02 | 15.74 | 22.48 | 20.59 | -7.00% | |
DPS | 4.00 | 7.00 | 2.00 | 3.00 | 2.00 | 1.98 | 2.99 | 7.37 | 8.00 | 6.30 | 4.50 | 8.17 | -14.46% | |
NAPS | 3.158 | 3.158 | 3.0681 | 3.0087 | 2.7974 | 2.5993 | 2.4549 | 2.3691 | 2.189 | 2.0591 | 1.8792 | 1.6728 | 6.96% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.39 | 1.39 | 1.08 | 1.07 | 1.28 | 2.12 | 2.27 | 2.69 | 3.90 | 4.00 | 5.13 | 3.96 | - | |
P/RPS | 1.34 | 1.25 | 0.97 | 1.14 | 1.69 | 2.98 | 1.40 | 1.68 | 2.61 | 2.77 | 3.08 | 2.44 | -9.73% | |
P/EPS | 10.43 | 12.67 | 10.08 | 3.86 | 6.76 | 11.61 | 15.19 | 10.83 | 19.47 | 25.40 | 22.81 | 18.49 | -6.51% | |
EY | 9.59 | 7.89 | 9.92 | 25.93 | 14.80 | 8.61 | 6.58 | 9.23 | 5.14 | 3.94 | 4.38 | 5.41 | 6.96% | |
DY | 2.88 | 5.04 | 1.85 | 2.80 | 1.56 | 0.94 | 1.32 | 2.75 | 2.05 | 1.58 | 0.88 | 2.15 | -1.65% | |
P/NAPS | 0.44 | 0.44 | 0.35 | 0.36 | 0.46 | 0.81 | 0.92 | 1.13 | 1.78 | 1.94 | 2.73 | 2.28 | -18.78% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 27/08/24 | 27/08/24 | 26/02/24 | 27/02/23 | 25/02/22 | 25/02/21 | 26/02/20 | 26/02/19 | 23/02/18 | 24/02/17 | 29/02/16 | 25/02/15 | - | |
Price | 1.30 | 1.30 | 0.975 | 1.34 | 1.22 | 2.42 | 2.05 | 3.04 | 4.37 | 4.10 | 5.00 | 4.29 | - | |
P/RPS | 1.26 | 1.17 | 0.87 | 1.43 | 1.61 | 3.40 | 1.26 | 1.90 | 2.92 | 2.84 | 3.00 | 2.65 | -11.63% | |
P/EPS | 9.75 | 11.85 | 9.10 | 4.83 | 6.44 | 13.25 | 13.72 | 12.24 | 21.81 | 26.04 | 22.24 | 20.03 | -8.38% | |
EY | 10.26 | 8.44 | 10.99 | 20.70 | 15.53 | 7.55 | 7.29 | 8.17 | 4.58 | 3.84 | 4.50 | 4.99 | 9.16% | |
DY | 3.08 | 5.38 | 2.05 | 2.24 | 1.64 | 0.83 | 1.46 | 2.43 | 1.83 | 1.54 | 0.90 | 1.98 | 0.38% | |
P/NAPS | 0.41 | 0.41 | 0.32 | 0.45 | 0.44 | 0.92 | 0.83 | 1.28 | 2.00 | 1.99 | 2.66 | 2.47 | -20.30% |
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.
always invest in something you are familiar with, cement, roadworks etc, phosphate ?
2 weeks ago
don't play play.....this round should be real uptrend, just buy as much as you can, i will push up@ 1.3 before market close
2 weeks ago
nothing at all to spike up the price , until then will remain the same, no change
1 week ago
got some gurus said this company got potential, sarawak many projects, call buy, now masuk longkang ady......aduh....!
5 days ago
Investors still have wrong perception about cmsb, only way up is for the state to take over
5 days ago
future of the company rest only with Sarawak state goverment, require a major overhaul
2 days ago
speakup
Pity those panic sell this morning.
In bursa all big loss company go up after QR out. Just look at Pchem, Ytlp
3 weeks ago