[CMSB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1541.09%
YoY- -547.79%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 248,301 219,149 1,677,876 1,483,234 245,145 318,765 368,464 -6.36%
PBT 29,615 49,218 114,681 81,237 42,849 40,654 -13,176 -
Tax 15,721 -13,874 -66,887 -45,304 -21,043 -23,888 5,897 17.73%
NP 45,336 35,344 47,794 35,933 21,806 16,766 -7,279 -
-
NP to SH 37,103 21,977 13,660 -97,645 21,806 16,766 -7,279 -
-
Tax Rate -53.08% 28.19% 58.32% 55.77% 49.11% 58.76% - -
Total Cost 202,965 183,805 1,630,082 1,447,301 223,339 301,999 375,743 -9.74%
-
Net Worth 1,248,810 988,629 658,644 1,532,077 797,137 765,976 734,457 9.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,475 16,477 16,466 16,473 16,469 16,437 16,394 0.08%
Div Payout % 44.40% 74.97% 120.54% 0.00% 75.53% 98.04% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,248,810 988,629 658,644 1,532,077 797,137 765,976 734,457 9.24%
NOSH 329,501 329,543 329,322 329,479 329,395 328,745 327,882 0.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.26% 16.13% 2.85% 2.42% 8.90% 5.26% -1.98% -
ROE 2.97% 2.22% 2.07% -6.37% 2.74% 2.19% -0.99% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 75.36 66.50 509.49 450.18 74.42 96.96 112.38 -6.43%
EPS 11.26 6.67 4.15 -29.64 6.62 5.10 -2.22 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.79 3.00 2.00 4.65 2.42 2.33 2.24 9.15%
Adjusted Per Share Value based on latest NOSH - 329,479
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.11 20.40 156.15 138.04 22.81 29.67 34.29 -6.35%
EPS 3.45 2.05 1.27 -9.09 2.03 1.56 -0.68 -
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1622 0.9201 0.613 1.4258 0.7419 0.7129 0.6835 9.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.14 2.29 1.46 0.93 1.50 1.99 1.74 -
P/RPS 1.51 3.44 0.29 0.21 2.02 2.05 1.55 -0.43%
P/EPS 10.12 34.34 35.20 -3.14 22.66 39.02 -78.38 -
EY 9.88 2.91 2.84 -31.87 4.41 2.56 -1.28 -
DY 4.39 2.18 3.42 5.38 3.33 2.51 2.87 7.33%
P/NAPS 0.30 0.76 0.73 0.20 0.62 0.85 0.78 -14.70%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.15 2.00 1.86 0.94 1.45 2.33 1.73 -
P/RPS 1.53 3.01 0.37 0.21 1.95 2.40 1.54 -0.10%
P/EPS 10.21 29.99 44.84 -3.17 21.90 45.69 -77.93 -
EY 9.79 3.33 2.23 -31.53 4.57 2.19 -1.28 -
DY 4.35 2.50 2.69 5.32 3.45 2.15 2.89 7.04%
P/NAPS 0.30 0.67 0.93 0.20 0.60 1.00 0.77 -14.52%

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