CAHYA MATA SARAWAK BHD

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

Financial

Show?
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.

Discussions
14 people like this. Showing 50 of 9,759 comments

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

SCGCSLSRW

After lunch break watch out‼️

3 weeks ago

Kitty28

congrats to those who grabbed.

3 weeks ago

Needluck

trap again?

3 weeks ago

Needluck

really trap gao gao?

3 weeks ago

sivapakiam311056

1 dissappointing news after another, no end to this counter

3 weeks ago

sivapakiam311056

Doesnt reflect Sarawak s progress

3 weeks ago

sivapakiam311056

always invest in something you are familiar with, cement, roadworks etc, phosphate ?

2 weeks ago

hng33

Added more cmsb at 1.16

2 weeks ago

IzzTanKeR

Why price stuck at 1.21?

2 weeks ago

kisord

still got bullets to add.👏

2 weeks ago

IzzTanKeR

Quite slow today..i tot can fly d.haha

2 weeks ago

newbie9893

I already sapu tons of CMSB last week, time to harvest soon

2 weeks ago

sivapakiam311056

Harvest alone not enough bro, yield also important😀

2 weeks ago

IzzTanKeR

Can go 1.50 again this time?

2 weeks ago

Needluck

this counter not even worth 1.20?

2 weeks ago

dompeilee

Hold lama, lama until neck long looooong...

2 weeks ago

sivapakiam311056

AGREED😏😏😏😏😏

2 weeks ago

Kitty28

wait and see.

2 weeks ago

emiteno

WASH WASH WEAK HOLDERS

2 weeks ago

IzzTanKeR

1.20 d..lets goooo

2 weeks ago

IzzTanKeR

1 min silent for those who miss d bus

2 weeks ago

newbie9893

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

hng33

😃

2 weeks ago

SCGCSLSRW

🚀💥

2 weeks ago

IzzTanKeR

Thank you sifu!!😁

2 weeks ago

newbie9893

cleared 1.24 sui sui..heading to 1.3 next week

2 weeks ago

hng33

🤞

2 weeks ago

sivapakiam311056

2 international circuits to be built soon ?

1 week ago

IzzTanKeR

Morning always slow..hope for good news after lunch

1 week ago

sivapakiam311056

Price v volatile

1 week ago

IzzTanKeR

Cannot fly today..haha

1 week ago

IzzTanKeR

1.3 like super hard oledi

1 week ago

sivapakiam311056

nothing at all to spike up the price , until then will remain the same, no change

1 week ago

Kitty28

...?

6 days ago

siulong1

RIP

6 days ago

sivapakiam311056

a very long deep sleep, like being in COMA😏😏😏

6 days ago

sivapakiam311056

Air Mata😶

6 days ago

IzzTanKeR

Welcome back 1.16..good to go

5 days ago

Kitty28

break below 1.1 imminent

5 days ago

Needluck

mana orang keep promote this counter pergi? run liao?

5 days ago

emiteno

So sad, such a good co...big player keep disposing

5 days ago

siulong1

got some gurus said this company got potential, sarawak many projects, call buy, now masuk longkang ady......aduh....!

5 days ago

sivapakiam311056

Investors still have wrong perception about cmsb, only way up is for the state to take over

5 days ago

Kitty28

fingers crossed.

4 days ago

IzzTanKeR

Good start today

4 days ago

sivapakiam311056

future of the company rest only with Sarawak state goverment, require a major overhaul

2 days ago

Post a Comment