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

1.21

Today's Change

-0.04 (3.20%)

Day's Change

1.20 - 1.25

Trading Volume

4,588,700

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 9,696 comments

abcb

Buy for pre budget 2025 rally for sure

1 month ago

newbie9893

1.42 Resistance breakout, heading to 2.00

1 month ago

abcb

If limit up can goes to 1.79 today
Good news for this coming Budget 2025 tomorrow

1 month ago

abcb

Continue to accumulate
NTA 3.16
P/B 0.45 times,undervalued

1 month ago

abcb

Very soon to hit 1.45 to 1.50

1 month ago

sivapakiam311056

hope good news for all my buddies in this group who have waited so patiently😃

1 month ago

sivapakiam311056

news is that will be good for all construction counters, especially for sarawak counters

1 month ago

abcb

Believe me,time to fly very soon

1 month ago

newbie9893

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

1 month ago

berfikir

dont forget naim

1 month ago

abcb

Afternoon session will continue to perform well until tomorrow

1 month ago

emiteno

DONT SELL SO FAST COMRADE. LET IT BREAK 1.60 LA
EVEYTIME BACK DOWN AFTER 1.50

1 month ago

Income

不能自持

1 month ago

abcb

Hope closing at 1.45

1 month ago

sivapakiam311056

👍

1 month ago

abcb

Something is brewing up! Stay tune!

1 month ago

abcb

Last chance to accumulate more

1 month ago

Needluck

so quiet here....

1 month ago

sivapakiam311056

buget dissappointment for Sarawak?

1 month ago

sivapakiam311056

lost momemtum already

1 month ago

iyin666

SESCO counterclaim of Rm342 million and the continuing closurerof the phosphate plant, resulting in 40 million losses , etc are potential risks.

1 month ago

Rose001

good analysis on this stock https://youtu.be/E4hMpDri0II

4 weeks ago

sivapakiam311056

no end of negative news

4 weeks ago

Needluck

break up or down?

3 weeks ago

abcb

Try to brake out 1.50 this week

3 weeks ago

sivapakiam311056

V doubtful, the way its going

3 weeks ago

sivapakiam311056

the BOD should take measures to strenthened the share price first than just issuing new shared to its staff, my opinion

2 weeks ago

emiteno

after c49

1 week ago

sivapakiam311056

WHAT IS C49<, can please explain?

1 week ago

SCGCSLSRW

CMSB Call warrant C49 will expire on 26/11....as of now in money warrant with exercise price at 1.08

1 week ago

sivapakiam311056

tq

1 week ago

Kitty28

meaning will press now mother so that c49 will not in value upon expiry?

1 week ago

Kitty28

never break 1.50...really going down 1.20

1 week ago

abcb

Oversold,start rebound again,next move 1.44

1 week ago

abcb

Right time to accumulate for window dressing soon

1 week ago

Kitty28

hard to rebound... no volume.

1 week ago

abcb

Some local are slowly accumulate for next bull run

1 week ago

Kitty28

1.29 alot accumulation.

1 week ago

Kitty28

yesterday

1 week ago

Kitty28

waiting 1.20

1 week ago

maxton02

NOW OR NEVER

1 week ago

sivapakiam311056

Lost hope already

6 days ago

Kitty28

1.20 imminent

9 hours ago

emiteno

CANT WAIT 1.20 AND buyyyyyyyyyyyyyy

9 hours ago

Kitty28

they heard you...1.20 for you

8 hours ago

emiteno

HAHA OK BUY SOME

8 hours ago

emiteno

ANY BAD NEWS ? KEEP DROPPING

8 hours ago

Kitty28

coming qr how?

8 hours ago

sivapakiam311056

nothing seems good coming, may be some people already smell some more bad news

8 hours ago

sivapakiam311056

coming

8 hours ago

Post a Comment