[CMSB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.54%
YoY- -3857.94%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 878,824 875,230 5,389,318 5,687,549 2,998,828 1,053,872 1,218,740 -5.29%
PBT 122,144 156,649 1,025,846 432,535 257,736 140,705 86,598 5.89%
Tax -8,094 -39,316 -219,986 -202,208 -183,709 -102,195 -64,169 -29.16%
NP 114,050 117,333 805,860 230,327 74,027 38,510 22,429 31.10%
-
NP to SH 76,587 77,108 350,549 -107,402 2,858 38,510 22,429 22.69%
-
Tax Rate 6.63% 25.10% 21.44% 46.75% 71.28% 72.63% 74.10% -
Total Cost 764,774 757,897 4,583,458 5,457,222 2,924,801 1,015,362 1,196,311 -7.17%
-
Net Worth 1,243,587 1,228,595 1,202,430 847,797 747,930 772,448 738,723 9.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,475 16,477 16,466 16,473 16,469 16,437 16,394 0.08%
Div Payout % 21.51% 21.37% 4.70% 0.00% 576.27% 42.68% 73.09% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,243,587 1,228,595 1,202,430 847,797 747,930 772,448 738,723 9.05%
NOSH 328,991 329,382 329,433 329,882 329,484 330,106 326,868 0.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.98% 13.41% 14.95% 4.05% 2.47% 3.65% 1.84% -
ROE 6.16% 6.28% 29.15% -12.67% 0.38% 4.99% 3.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 267.13 265.72 1,635.94 1,724.11 910.16 319.25 372.85 -5.40%
EPS 23.28 23.41 106.41 -32.56 0.87 11.67 6.86 22.56%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.02 -0.06%
NAPS 3.78 3.73 3.65 2.57 2.27 2.34 2.26 8.94%
Adjusted Per Share Value based on latest NOSH - 329,882
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 81.76 81.43 501.42 529.16 279.01 98.05 113.39 -5.30%
EPS 7.13 7.17 32.61 -9.99 0.27 3.58 2.09 22.67%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.157 1.1431 1.1187 0.7888 0.6959 0.7187 0.6873 9.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 1.87 2.29 1.09 1.22 1.52 1.88 -
P/RPS 0.56 0.70 0.14 0.06 0.13 0.48 0.50 1.90%
P/EPS 6.44 7.99 2.15 -3.35 140.65 13.03 27.40 -21.42%
EY 15.52 12.52 46.47 -29.87 0.71 7.67 3.65 27.25%
DY 3.33 2.67 2.18 4.59 4.10 3.29 2.67 3.74%
P/NAPS 0.40 0.50 0.63 0.42 0.54 0.65 0.83 -11.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 -
Price 1.59 1.74 2.47 0.99 1.10 1.61 2.08 -
P/RPS 0.60 0.65 0.15 0.06 0.12 0.50 0.56 1.15%
P/EPS 6.83 7.43 2.32 -3.04 126.81 13.80 30.31 -21.97%
EY 14.64 13.45 43.08 -32.89 0.79 7.25 3.30 28.15%
DY 3.14 2.87 2.02 5.05 4.55 3.11 2.41 4.50%
P/NAPS 0.42 0.47 0.68 0.39 0.48 0.69 0.92 -12.24%

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