[CMSB] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	5,389,318	5,687,549	2,998,828	1,053,872	1,218,740	1,363,760	1,193,020	28.55%
YoY %	-5.24%	89.66%	184.55%	-13.53%	-10.63%	14.31%	-	-
Horiz. %	451.74%	476.74%	251.36%	88.34%	102.16%	114.31%	100.00%	-
PBT	1,025,846	432,535	257,736	140,705	86,598	254,384	80,614	52.76%
YoY %	137.17%	67.82%	83.17%	62.48%	-65.96%	215.56%	-	-
Horiz. %	1,272.54%	536.55%	319.72%	174.54%	107.42%	315.56%	100.00%	-
Tax	-219,986	-202,208	-183,709	-102,195	-64,169	-124,980	-37,684	34.16%
YoY %	-8.79%	-10.07%	-79.76%	-59.26%	48.66%	-231.65%	-	-
Horiz. %	583.76%	536.59%	487.50%	271.19%	170.28%	331.65%	100.00%	-
NP	805,860	230,327	74,027	38,510	22,429	129,404	42,930	62.98%
YoY %	249.88%	211.14%	92.23%	71.70%	-82.67%	201.43%	-	-
Horiz. %	1,877.15%	536.52%	172.44%	89.70%	52.25%	301.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	350,549	-107,402	2,858	38,510	22,429	129,404	9,725	81.70%
YoY %	426.39%	-3,857.94%	-92.58%	71.70%	-82.67%	1,230.63%	-	-
Horiz. %	3,604.62%	-1,104.39%	29.39%	395.99%	230.63%	1,330.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.44%	46.75%	71.28%	72.63%	74.10%	49.13%	46.75%	-
YoY %	-54.14%	-34.41%	-1.86%	-1.98%	50.82%	5.09%	-	-
Horiz. %	45.86%	100.00%	152.47%	155.36%	158.50%	105.09%	100.00%	-
Total Cost	4,583,458	5,457,222	2,924,801	1,015,362	1,196,311	1,234,356	1,150,090	25.90%
YoY %	-16.01%	86.58%	188.05%	-15.13%	-3.08%	7.33%	-	-
Horiz. %	398.53%	474.50%	254.31%	88.29%	104.02%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,202,430	847,797	747,930	772,448	738,723	767,583	622,109	11.60%
YoY %	41.83%	13.35%	-3.17%	4.57%	-3.76%	23.38%	-	-
Horiz. %	193.28%	136.28%	120.22%	124.17%	118.74%	123.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	16,466	16,473	16,469	16,437	16,394	16,000	22,803	-5.27%
YoY %	-0.04%	0.02%	0.19%	0.26%	2.46%	-29.83%	-	-
Horiz. %	72.21%	72.24%	72.22%	72.08%	71.89%	70.17%	100.00%	-
Div Payout %	4.70%	0.00%	576.27%	42.68%	73.09%	12.36%	234.48%	-
YoY %	0.00%	0.00%	1,250.21%	-41.61%	491.34%	-94.73%	-	-
Horiz. %	2.00%	0.00%	245.77%	18.20%	31.17%	5.27%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,202,430	847,797	747,930	772,448	738,723	767,583	622,109	11.60%
YoY %	41.83%	13.35%	-3.17%	4.57%	-3.76%	23.38%	-	-
Horiz. %	193.28%	136.28%	120.22%	124.17%	118.74%	123.38%	100.00%	-
NOSH	329,433	329,882	329,484	330,106	326,868	328,027	325,711	0.18%
YoY %	-0.14%	0.12%	-0.19%	0.99%	-0.35%	0.71%	-	-
Horiz. %	101.14%	101.28%	101.16%	101.35%	100.36%	100.71%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	14.95%	4.05%	2.47%	3.65%	1.84%	9.49%	3.60%	-
YoY %	269.14%	63.97%	-32.33%	98.37%	-80.61%	163.61%	-	-
Horiz. %	415.28%	112.50%	68.61%	101.39%	51.11%	263.61%	100.00%	-
ROE	29.15%	-12.67%	0.38%	4.99%	3.04%	16.86%	1.56%	-
YoY %	330.07%	-3,434.21%	-92.38%	64.14%	-81.97%	980.77%	-	-
Horiz. %	1,868.59%	-812.18%	24.36%	319.87%	194.87%	1,080.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	1,635.94	1,724.11	910.16	319.25	372.85	415.75	366.28	28.31%
YoY %	-5.11%	89.43%	185.09%	-14.38%	-10.32%	13.51%	-	-
Horiz. %	446.64%	470.71%	248.49%	87.16%	101.79%	113.51%	100.00%	-
EPS	106.41	-32.56	0.87	11.67	6.86	39.45	2.99	81.31%
YoY %	426.81%	-3,842.53%	-92.54%	70.12%	-82.61%	1,219.40%	-	-
Horiz. %	3,558.86%	-1,088.96%	29.10%	390.30%	229.43%	1,319.40%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.02	4.88	7.00	-5.45%
YoY %	0.00%	0.00%	0.00%	-0.40%	2.87%	-30.29%	-	-
Horiz. %	71.43%	71.43%	71.43%	71.43%	71.71%	69.71%	100.00%	-
NAPS	3.65	2.57	2.27	2.34	2.26	2.34	1.91	11.39%
YoY %	42.02%	13.22%	-2.99%	3.54%	-3.42%	22.51%	-	-
Horiz. %	191.10%	134.55%	118.85%	122.51%	118.32%	122.51%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 330,106
RPS	501.56	529.32	279.09	98.08	113.42	126.92	111.03	28.55%
YoY %	-5.24%	89.66%	184.55%	-13.52%	-10.64%	14.31%	-	-
Horiz. %	451.73%	476.74%	251.36%	88.34%	102.15%	114.31%	100.00%	-
EPS	32.62	-10.00	0.27	3.58	2.09	12.04	0.91	81.53%
YoY %	426.20%	-3,803.70%	-92.46%	71.29%	-82.64%	1,223.08%	-	-
Horiz. %	3,584.62%	-1,098.90%	29.67%	393.41%	229.67%	1,323.08%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.53	1.49	2.12	-5.28%
YoY %	0.00%	0.00%	0.00%	0.00%	2.68%	-29.72%	-	-
Horiz. %	72.17%	72.17%	72.17%	72.17%	72.17%	70.28%	100.00%	-
NAPS	1.1191	0.789	0.6961	0.7189	0.6875	0.7144	0.579	11.60%
YoY %	41.84%	13.35%	-3.17%	4.57%	-3.77%	23.39%	-	-
Horiz. %	193.28%	136.27%	120.22%	124.16%	118.74%	123.39%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.29	1.09	1.22	1.52	1.88	2.37	2.24	-
P/RPS	0.14	0.06	0.13	0.48	0.50	0.57	0.61	-21.74%
YoY %	133.33%	-53.85%	-72.92%	-4.00%	-12.28%	-6.56%	-	-
Horiz. %	22.95%	9.84%	21.31%	78.69%	81.97%	93.44%	100.00%	-
P/EPS	2.15	-3.35	140.65	13.03	27.40	6.01	75.02	-44.66%
YoY %	164.18%	-102.38%	979.43%	-52.45%	355.91%	-91.99%	-	-
Horiz. %	2.87%	-4.47%	187.48%	17.37%	36.52%	8.01%	100.00%	-
EY	46.47	-29.87	0.71	7.67	3.65	16.65	1.33	80.76%
YoY %	255.57%	-4,307.04%	-90.74%	110.14%	-78.08%	1,151.88%	-	-
Horiz. %	3,493.98%	-2,245.86%	53.38%	576.69%	274.44%	1,251.88%	100.00%	-
DY	2.18	4.59	4.10	3.29	2.67	2.06	3.13	-5.84%
YoY %	-52.51%	11.95%	24.62%	23.22%	29.61%	-34.19%	-	-
Horiz. %	69.65%	146.65%	130.99%	105.11%	85.30%	65.81%	100.00%	-
P/NAPS	0.63	0.42	0.54	0.65	0.83	1.01	1.17	-9.79%
YoY %	50.00%	-22.22%	-16.92%	-21.69%	-17.82%	-13.68%	-	-
Horiz. %	53.85%	35.90%	46.15%	55.56%	70.94%	86.32%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	30/08/06	30/08/05	27/08/04	28/08/03	28/08/02	29/08/01	-
Price	2.47	0.99	1.10	1.61	2.08	2.40	2.80	-
P/RPS	0.15	0.06	0.12	0.50	0.56	0.58	0.76	-23.68%
YoY %	150.00%	-50.00%	-76.00%	-10.71%	-3.45%	-23.68%	-	-
Horiz. %	19.74%	7.89%	15.79%	65.79%	73.68%	76.32%	100.00%	-
P/EPS	2.32	-3.04	126.81	13.80	30.31	6.08	93.78	-46.00%
YoY %	176.32%	-102.40%	818.91%	-54.47%	398.52%	-93.52%	-	-
Horiz. %	2.47%	-3.24%	135.22%	14.72%	32.32%	6.48%	100.00%	-
EY	43.08	-32.89	0.79	7.25	3.30	16.44	1.07	85.08%
YoY %	230.98%	-4,263.29%	-89.10%	119.70%	-79.93%	1,436.45%	-	-
Horiz. %	4,026.17%	-3,073.83%	73.83%	677.57%	308.41%	1,536.45%	100.00%	-
DY	2.02	5.05	4.55	3.11	2.41	2.03	2.50	-3.48%
YoY %	-60.00%	10.99%	46.30%	29.05%	18.72%	-18.80%	-	-
Horiz. %	80.80%	202.00%	182.00%	124.40%	96.40%	81.20%	100.00%	-
P/NAPS	0.68	0.39	0.48	0.69	0.92	1.03	1.47	-12.05%
YoY %	74.36%	-18.75%	-30.43%	-25.00%	-10.68%	-29.93%	-	-
Horiz. %	46.26%	26.53%	32.65%	46.94%	62.59%	70.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos