[CMSB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -101.67%
YoY- -100.68%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,974,248 4,046,452 1,093,964 1,132,361 1,394,509 1,248,705 1,129,309 31.98%
PBT 484,362 301,966 128,760 28,480 195,018 138,904 224,708 13.64%
Tax -240,709 -187,984 -105,051 -28,854 -139,711 -31,759 -105,706 14.69%
NP 243,653 113,982 23,709 -374 55,307 107,145 119,002 12.67%
-
NP to SH -104,441 1,464 23,709 -374 55,307 73,940 119,002 -
-
Tax Rate 49.70% 62.25% 81.59% 101.31% 71.64% 22.86% 47.04% -
Total Cost 5,730,595 3,932,470 1,070,255 1,132,735 1,339,202 1,141,560 1,010,307 33.52%
-
Net Worth 834,292 763,799 772,539 745,389 803,250 743,654 663,463 3.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,473 16,469 16,437 16,394 16,000 22,803 32,260 -10.59%
Div Payout % 0.00% 1,124.99% 69.33% 0.00% 28.93% 30.84% 27.11% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 834,292 763,799 772,539 745,389 803,250 743,654 663,463 3.89%
NOSH 328,461 334,999 330,144 328,365 327,857 326,164 325,227 0.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.08% 2.82% 2.17% -0.03% 3.97% 8.58% 10.54% -
ROE -12.52% 0.19% 3.07% -0.05% 6.89% 9.94% 17.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,818.86 1,207.90 331.36 344.85 425.34 382.85 347.24 31.76%
EPS -31.80 0.44 7.18 -0.11 16.87 22.67 36.59 -
DPS 5.00 5.00 5.00 4.99 4.88 7.00 10.00 -10.90%
NAPS 2.54 2.28 2.34 2.27 2.45 2.28 2.04 3.71%
Adjusted Per Share Value based on latest NOSH - 328,365
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 555.82 376.47 101.78 105.35 129.74 116.17 105.07 31.98%
EPS -9.72 0.14 2.21 -0.03 5.15 6.88 11.07 -
DPS 1.53 1.53 1.53 1.53 1.49 2.12 3.00 -10.61%
NAPS 0.7762 0.7106 0.7187 0.6935 0.7473 0.6919 0.6173 3.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.05 1.08 1.58 2.05 2.00 1.96 2.96 -
P/RPS 0.06 0.09 0.48 0.59 0.47 0.51 0.85 -35.70%
P/EPS -3.30 247.13 22.00 -1,799.86 11.86 8.65 8.09 -
EY -30.28 0.40 4.55 -0.06 8.43 11.57 12.36 -
DY 4.76 4.63 3.16 2.44 2.44 3.57 3.38 5.86%
P/NAPS 0.41 0.47 0.68 0.90 0.82 0.86 1.45 -18.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 29/11/00 -
Price 1.48 1.00 1.65 1.96 1.85 2.20 2.65 -
P/RPS 0.08 0.08 0.50 0.57 0.43 0.57 0.76 -31.27%
P/EPS -4.65 228.83 22.98 -1,720.85 10.97 9.70 7.24 -
EY -21.48 0.44 4.35 -0.06 9.12 10.30 13.81 -
DY 3.38 5.00 3.03 2.55 2.64 3.18 3.77 -1.80%
P/NAPS 0.58 0.44 0.71 0.86 0.76 0.96 1.30 -12.58%

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