CMSB | CAHYA MATA SARAWAK BHD
1.21 (-3.2%)
T-O (am): 1.25 (08:59:00)
T-O (pm): 1.25 (14:29:00)
Last updated: 17:00
CMSB Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
CMSB Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 277.99 | 50.30 | 33.37 | 12.0% | 2.00 | 3.11 | 0.2% | 4.3% | 12.8% | 26.6% | ||||||||
| 23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 277.37 | 57.26 | 38.24 | 13.8% | 0.00 | 3.56 | 16.6% | 0.6% | 5.5% | 10.1% | ||||||||
| 26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 332.65 | 30.94 | 36.25 | 10.9% | 2.00 | 3.37 | 10.2% | 8.4% | 263.1% | 12.9% | ||||||||
| 29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 301.90 | 23.69 | 9.98 | 3.3% | 3.00 | 0.93 | 3.9% | 8.4% | 62.1% | 93.5% | ||||||||
| 30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 290.52 | 35.33 | 26.34 | 9.1% | 3.00 | 2.45 | 5.4% | 38.5% | 38.1% | 33.4% | ||||||||
| 22 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 275.67 | 39.26 | 42.56 | 15.4% | 3.00 | 3.96 | 10.2% | 28.8% | 32.5% | 40.9% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 306.80 | 105.29 | 32.11 | 10.5% | 3.00 | 2.99 | 10.2% | 27.4% | 79.2% | 31.9% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 278.39 | 179.99 | 154.36 | 55.5% | 0.00 | 14.37 | 32.7% | 49.8% | 290.1% | 186.5% | ||||||||
| 26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 209.74 | 43.16 | 39.57 | 18.9% | 0.00 | 3.69 | 2.0% | 13.4% | 45.1% | 16.5% | ||||||||
| 18 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 214.04 | 83.86 | 72.02 | 33.6% | 0.00 | 6.70 | 11.1% | 5.9% | 195.8% | 7.4% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 240.87 | 33.65 | 24.35 | 10.1% | 2.00 | 2.27 | 29.6% | 16.5% | 54.8% | 78.6% | ||||||||
| 24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 185.87 | 62.09 | 53.88 | 29.0% | 0.00 | 5.02 | 0.5% | 56.6% | 13.7% | 15.3% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 185.00 | 57.47 | 47.39 | 25.6% | 0.00 | 4.41 | 8.4% | 10.6% | 39.1% | 183.7% | ||||||||
| 25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 202.06 | 82.56 | 77.80 | 38.5% | 0.00 | 7.32 | 2.2% | 28.5% | 31.8% | 350.1% | ||||||||
| 25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 206.72 | -68.77 | 114.01 | 55.1% | 2.00 | 10.69 | 51.8% | 54.7% | 144.1% | 2027.4% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 428.42 | 81.73 | 46.71 | 10.9% | 0.00 | 4.35 | 107.1% | 8.3% | 179.6% | 35.9% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 206.84 | 22.99 | 16.71 | 8.1% | 0.00 | 1.56 | 26.8% | 48.2% | 3.3% | 59.6% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 282.45 | 26.81 | 17.28 | 6.1% | 0.00 | 1.61 | 38.1% | 32.5% | 222.5% | 57.6% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 456.47 | 20.20 | 5.36 | 1.2% | 3.00 | 0.50 | 2.3% | 8.1% | 92.6% | 90.6% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 467.18 | 102.79 | 72.83 | 15.6% | 0.00 | 6.79 | 17.0% | 0.4% | 76.2% | 6.6% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 399.17 | 65.62 | 41.33 | 10.3% | 0.00 | 3.85 | 4.5% | 1.0% | 1.4% | 54.9% | ||||||||
| 15 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 418.18 | 62.44 | 40.76 | 9.8% | 0.00 | 3.80 | 15.8% | 17.8% | 28.6% | 4.6% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 496.43 | 86.12 | 57.12 | 11.5% | 7.40 | 5.34 | 6.7% | 15.6% | 26.8% | 13.2% | ||||||||
| 28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 465.17 | 113.31 | 78.02 | 16.8% | 0.00 | 7.29 | 17.7% | 33.7% | 14.8% | 25.8% | ||||||||
| 24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 395.28 | 118.98 | 91.63 | 23.2% | 0.00 | 8.53 | 11.3% | 1.8% | 135.1% | 41.5% | ||||||||
| 15 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 354.99 | 56.96 | 38.98 | 11.0% | 0.00 | 3.63 | 39.6% | 25.8% | 40.8% | 72.0% | ||||||||
| 23 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 588.19 | 101.76 | 65.80 | 11.2% | 8.00 | 6.12 | 69.0% | 30.6% | 6.1% | 35.2% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 347.97 | 95.58 | 62.04 | 17.8% | 0.00 | 5.78 | 10.4% | 2.3% | 4.2% | 5.7% | ||||||||
| 25 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 388.27 | 96.90 | 64.74 | 16.7% | 0.00 | 6.03 | 37.5% | 2.6% | 185.7% | 719.5% | ||||||||
| 15 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 282.30 | 38.54 | 22.66 | 8.0% | 0.00 | 2.11 | 37.3% | 18.6% | 77.7% | 2059.9% | ||||||||
| 24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 450.27 | 141.73 | 101.51 | 22.5% | 6.30 | 9.45 | 26.5% | 11.4% | 72.9% | 30.1% | ||||||||
| 30 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 356.06 | 94.74 | 58.72 | 16.5% | 0.00 | 5.47 | 10.7% | 13.5% | 643.2% | 10.3% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 398.82 | 42.76 | 7.90 | 2.0% | 0.00 | 0.74 | 15.0% | 5.8% | 653.1% | 80.6% | ||||||||
| 16 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 346.91 | 22.91 | 1.05 | 0.3% | 0.00 | 0.10 | 31.8% | 29.4% | 98.7% | 98.2% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 508.34 | 115.37 | 78.02 | 15.3% | 3.00 | 7.26 | 23.4% | 0.8% | 19.2% | 77.6% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 411.84 | 104.56 | 65.48 | 15.9% | 0.00 | 6.09 | 9.3% | 0.3% | 61.0% | 9.5% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 376.86 | 66.71 | 40.66 | 10.8% | 1.50 | 3.80 | 23.2% | 1.7% | 29.2% | 38.5% | ||||||||
| 18 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 490.99 | 95.01 | 57.42 | 11.7% | 0.00 | 5.52 | 2.6% | 31.6% | 30.7% | 47.6% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 504.23 | 72.43 | 43.94 | 8.7% | 7.00 | 4.23 | 22.1% | 16.3% | 39.3% | 33.1% |
CMSB Historical Dividends
CMSB Financial Ratios
| EPS | 10.96 sen |
| Trailing PE (Sector Median: 17.0) | 11.0 |
| PEG | 0.79 |
| Altman Z | 1.3 |
| Beaver | -0.065 |
| Current Ratio | 2.26 |
| Debt-Equity (DE) Ratio | 0.3 |
| FCF Yield | -5.54 % |
| Revenue QoQ | 0.22 % |
| Revenue YoY | -4.32% |
| Profit QoQ | -12.76 % |
| Profit YoY | 26.65 % |
| Profit Margin (Sector Median: 5.5) | 9.9 % |
| ROE (ROIC: 3.09) | 3.29 % |
| Dividend Per Share (DPS) | 7.0 sen |
| Dividend Yield (DY) | 5.79 % |
CMSB Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.5) | |
| ROE (ROIC: 1.61) | |
| Altman Z |
CMSB Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 4 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.16 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 33.37 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 106.9 |
| Expected Revenue (M) | 437.21 |
| Expected Growth (%) | -1.0 |
CMSB Directors Share Purchases (Beta)
GENERAL DATO' SERI DIRAJA TAN SRI (DR.) MOHD ZAHIDI BIN HAJI ZAINUDDIN (RETIRED) added 100000.0 units announced on 02 Aug 2022 at ~RM0.93
DATUK IR. KAMARUDIN BIN ZAKARIA added 2000.0 units announced on 01 Oct 2020 at ~RM1.16
CMSB Summary
Market Cap: 1300 M.
Market Cap Class: Middlers
Number of Shares: 1074 M.
Adjusted Float: 64.1%.
Stock highly correlated with
GREENYB (89%)
MRDIY (89%)
PEKAT (89%)
PESONA (89%)
Cahya Mata Sarawak Berhad, an investment holding company is engaged in the businesses of cement manufacturing, construction and construction materials, trading, road maintenance, property development, financial services, technology, and education services. It is involved in the manufacture and sale of cement, as well as concrete products, such as square piles, bridge beams, culverts, cement sand bricks, and kerbs it is also engaged in the provision of software research and development, IT solutions, and ICT related services for insurance and healthcare sectors; trading of computer software; and also provides engineering services to the oil and gas industry. The company is also engaged in property holding, property development and construction, and project management services; corporate financing services; management of private equity investments, unit trust funds, and asset management; manufacture and trading of cement clinkers; and provision of management and consulting services, e-business solutions, and Internet services. In addition, it is engaged in the management and marketing of realty and property projects; quarry operations; production and sale of premix; manufacture and sale of wire mesh and related products; civil engineering contract operations; and road construction, maintenance, assessment, and management. Further, the company involves in the steel related engineering and manufacturing activities, such as hot-dip galvanizing, civil construction, manufacturing of LPG cylinders, and manufacturing of steel pipes and pipe specials; and civil engineering, building and utilities work, bridges, and water-related projects. Additionally, it supplies water treatment chemicals, pipes and fittings, and vehicle and equipment spare parts, petroleum products, and roads safety equipment; owns and operates a school; and produces aluminum. The company principally operates in Sarawak, Malaysia. Cahya Mata Sarawak Berhad was founded in 1974 and is headquartered in Kuching, Malaysia.
Sectors: Industrial Products, Sarawak, F4GBM, F4GBM Shariah, Building Materials, Industrial Products & Services, Conglomerates
Code: 2852
Website: http://www.cmsb.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
CMSB Top Shareholdings
Updated on 20-Apr-2023