[CMSB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.26%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,046,452 2,998,828 1,969,123 1,020,344 1,093,964 1,053,872 1,082,029 140.73%
PBT 301,966 257,736 182,632 130,955 128,760 140,705 108,504 97.72%
Tax -187,984 -183,709 -169,380 -102,206 -105,051 -102,195 -76,333 82.26%
NP 113,982 74,027 13,252 28,749 23,709 38,510 32,171 132.22%
-
NP to SH 1,464 2,858 13,252 28,749 23,709 38,510 32,171 -87.22%
-
Tax Rate 62.25% 71.28% 92.74% 78.05% 81.59% 72.63% 70.35% -
Total Cost 3,932,470 2,924,801 1,955,871 991,595 1,070,255 1,015,362 1,049,858 140.99%
-
Net Worth 763,799 747,930 790,063 797,137 772,539 772,448 777,041 -1.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 16,469 16,469 16,469 16,469 16,437 16,437 16,437 0.12%
Div Payout % 1,124.99% 576.27% 124.28% 57.29% 69.33% 42.68% 51.09% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 763,799 747,930 790,063 797,137 772,539 772,448 777,041 -1.13%
NOSH 334,999 329,484 329,192 329,395 330,144 330,106 329,254 1.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.82% 2.47% 0.67% 2.82% 2.17% 3.65% 2.97% -
ROE 0.19% 0.38% 1.68% 3.61% 3.07% 4.99% 4.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,207.90 910.16 598.17 309.76 331.36 319.25 328.63 137.97%
EPS 0.44 0.87 4.03 8.73 7.18 11.67 9.77 -87.31%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.28 2.27 2.40 2.42 2.34 2.34 2.36 -2.27%
Adjusted Per Share Value based on latest NOSH - 329,395
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 376.48 279.01 183.20 94.93 101.78 98.05 100.67 140.73%
EPS 0.14 0.27 1.23 2.67 2.21 3.58 2.99 -86.98%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.7106 0.6959 0.7351 0.7416 0.7188 0.7187 0.7229 -1.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.08 1.22 1.24 1.50 1.58 1.52 2.06 -
P/RPS 0.09 0.13 0.21 0.48 0.48 0.48 0.63 -72.64%
P/EPS 247.13 140.65 30.80 17.19 22.00 13.03 21.08 415.29%
EY 0.40 0.71 3.25 5.82 4.55 7.67 4.74 -80.73%
DY 4.63 4.10 4.03 3.33 3.16 3.29 2.43 53.63%
P/NAPS 0.47 0.54 0.52 0.62 0.68 0.65 0.87 -33.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 1.00 1.10 1.30 1.45 1.65 1.61 1.66 -
P/RPS 0.08 0.12 0.22 0.47 0.50 0.50 0.51 -70.88%
P/EPS 228.83 126.81 32.29 16.61 22.98 13.80 16.99 465.18%
EY 0.44 0.79 3.10 6.02 4.35 7.25 5.89 -82.23%
DY 5.00 4.55 3.85 3.45 3.03 3.11 3.01 40.21%
P/NAPS 0.44 0.48 0.54 0.60 0.71 0.69 0.70 -26.60%

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