[CMSB] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	860,439	863,881	4,011,192	5,974,248	4,046,452	1,093,964	1,132,361	-4.46%
YoY %	-0.40%	-78.46%	-32.86%	47.64%	269.89%	-3.39%	-	-
Horiz. %	75.99%	76.29%	354.23%	527.59%	357.35%	96.61%	100.00%	-
PBT	94,923	170,173	959,989	484,362	301,966	128,760	28,480	22.19%
YoY %	-44.22%	-82.27%	98.20%	60.40%	134.52%	352.11%	-	-
Horiz. %	333.30%	597.52%	3,370.75%	1,700.71%	1,060.27%	452.11%	100.00%	-
Tax	-9,109	-41,402	-161,955	-240,709	-187,984	-105,051	-28,854	-17.46%
YoY %	78.00%	74.44%	32.72%	-28.05%	-78.95%	-264.08%	-	-
Horiz. %	31.57%	143.49%	561.29%	834.23%	651.50%	364.08%	100.00%	-
NP	85,814	128,771	798,034	243,653	113,982	23,709	-374	-
YoY %	-33.36%	-83.86%	227.53%	113.76%	380.75%	6,439.30%	-	-
Horiz. %	-22,944.92%	-34,430.75%	-213,378.07%	-65,147.86%	-30,476.47%	-6,339.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,469	80,644	379,849	-104,441	1,464	23,709	-374	-
YoY %	-18.82%	-78.77%	463.70%	-7,233.95%	-93.83%	6,439.30%	-	-
Horiz. %	-17,505.08%	-21,562.57%	-101,563.90%	27,925.40%	-391.44%	-6,339.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	24.33%	16.87%	49.70%	62.25%	81.59%	101.31%	-
YoY %	-60.54%	44.22%	-66.06%	-20.16%	-23.70%	-19.47%	-	-
Horiz. %	9.48%	24.02%	16.65%	49.06%	61.45%	80.53%	100.00%	-
Total Cost	774,625	735,110	3,213,158	5,730,595	3,932,470	1,070,255	1,132,735	-6.13%
YoY %	5.38%	-77.12%	-43.93%	45.73%	267.43%	-5.52%	-	-
Horiz. %	68.39%	64.90%	283.66%	505.91%	347.17%	94.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,266,185	1,209,034	1,215,113	834,292	763,799	772,539	745,389	9.22%
YoY %	4.73%	-0.50%	45.65%	9.23%	-1.13%	3.64%	-	-
Horiz. %	169.87%	162.20%	163.02%	111.93%	102.47%	103.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	16,475	16,477	16,466	16,473	16,469	16,437	16,394	0.08%
YoY %	-0.01%	0.07%	-0.04%	0.02%	0.19%	0.26%	-	-
Horiz. %	100.49%	100.51%	100.44%	100.48%	100.46%	100.26%	100.00%	-
Div Payout %	25.16%	20.43%	4.33%	0.00%	1,124.99%	69.33%	0.00%	-
YoY %	23.15%	371.82%	0.00%	0.00%	1,522.66%	0.00%	-	-
Horiz. %	36.29%	29.47%	6.25%	0.00%	1,622.66%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,266,185	1,209,034	1,215,113	834,292	763,799	772,539	745,389	9.22%
YoY %	4.73%	-0.50%	45.65%	9.23%	-1.13%	3.64%	-	-
Horiz. %	169.87%	162.20%	163.02%	111.93%	102.47%	103.64%	100.00%	-
NOSH	329,735	329,437	329,299	328,461	334,999	330,144	328,365	0.06%
YoY %	0.09%	0.04%	0.26%	-1.95%	1.47%	0.54%	-	-
Horiz. %	100.42%	100.33%	100.28%	100.03%	102.02%	100.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.97%	14.91%	19.90%	4.08%	2.82%	2.17%	-0.03%	-
YoY %	-33.13%	-25.08%	387.75%	44.68%	29.95%	7,333.33%	-	-
Horiz. %	-33,233.33%	-49,700.00%	-66,333.33%	-13,600.00%	-9,400.00%	-7,233.33%	100.00%	-
ROE	5.17%	6.67%	31.26%	-12.52%	0.19%	3.07%	-0.05%	-
YoY %	-22.49%	-78.66%	349.68%	-6,689.47%	-93.81%	6,240.00%	-	-
Horiz. %	-10,340.00%	-13,340.00%	-62,520.00%	25,040.00%	-380.00%	-6,140.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	260.95	262.23	1,218.10	1,818.86	1,207.90	331.36	344.85	-4.53%
YoY %	-0.49%	-78.47%	-33.03%	50.58%	264.53%	-3.91%	-	-
Horiz. %	75.67%	76.04%	353.23%	527.44%	350.27%	96.09%	100.00%	-
EPS	19.85	24.48	115.35	-31.80	0.44	7.18	-0.11	-
YoY %	-18.91%	-78.78%	462.74%	-7,327.27%	-93.87%	6,627.27%	-	-
Horiz. %	-18,045.45%	-22,254.55%	-104,863.64%	28,909.09%	-400.00%	-6,527.27%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	4.99	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.20%	-	-
Horiz. %	100.20%	100.20%	100.20%	100.20%	100.20%	100.20%	100.00%	-
NAPS	3.84	3.67	3.69	2.54	2.28	2.34	2.27	9.14%
YoY %	4.63%	-0.54%	45.28%	11.40%	-2.56%	3.08%	-	-
Horiz. %	169.16%	161.67%	162.56%	111.89%	100.44%	103.08%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 328,461
RPS	80.05	80.37	373.20	555.84	376.48	101.78	105.35	-4.47%
YoY %	-0.40%	-78.46%	-32.86%	47.64%	269.90%	-3.39%	-	-
Horiz. %	75.98%	76.29%	354.25%	527.61%	357.36%	96.61%	100.00%	-
EPS	6.09	7.50	35.34	-9.72	0.14	2.21	-0.03	-
YoY %	-18.80%	-78.78%	463.58%	-7,042.86%	-93.67%	7,466.67%	-	-
Horiz. %	-20,300.00%	-25,000.00%	-117,800.00%	32,400.00%	-466.67%	-7,366.67%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.53	1.53	1.53	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.178	1.1249	1.1305	0.7762	0.7106	0.7188	0.6935	9.22%
YoY %	4.72%	-0.50%	45.65%	9.23%	-1.14%	3.65%	-	-
Horiz. %	169.86%	162.21%	163.01%	111.93%	102.47%	103.65%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.48	1.60	2.37	1.05	1.08	1.58	2.05	-
P/RPS	0.57	0.61	0.19	0.06	0.09	0.48	0.59	-0.57%
YoY %	-6.56%	221.05%	216.67%	-33.33%	-81.25%	-18.64%	-	-
Horiz. %	96.61%	103.39%	32.20%	10.17%	15.25%	81.36%	100.00%	-
P/EPS	7.45	6.54	2.05	-3.30	247.13	22.00	-1,799.86	-
YoY %	13.91%	219.02%	162.12%	-101.34%	1,023.32%	101.22%	-	-
Horiz. %	-0.41%	-0.36%	-0.11%	0.18%	-13.73%	-1.22%	100.00%	-
EY	13.42	15.30	48.67	-30.28	0.40	4.55	-0.06	-
YoY %	-12.29%	-68.56%	260.73%	-7,670.00%	-91.21%	7,683.33%	-	-
Horiz. %	-22,366.67%	-25,500.00%	-81,116.67%	50,466.67%	-666.67%	-7,583.33%	100.00%	-
DY	3.38	3.13	2.11	4.76	4.63	3.16	2.44	5.57%
YoY %	7.99%	48.34%	-55.67%	2.81%	46.52%	29.51%	-	-
Horiz. %	138.52%	128.28%	86.48%	195.08%	189.75%	129.51%	100.00%	-
P/NAPS	0.39	0.44	0.64	0.41	0.47	0.68	0.90	-12.99%
YoY %	-11.36%	-31.25%	56.10%	-12.77%	-30.88%	-24.44%	-	-
Horiz. %	43.33%	48.89%	71.11%	45.56%	52.22%	75.56%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	28/11/08	27/11/07	30/11/06	28/11/05	30/11/04	27/11/03	-
Price	1.54	1.15	2.34	1.48	1.00	1.65	1.96	-
P/RPS	0.59	0.44	0.19	0.08	0.08	0.50	0.57	0.57%
YoY %	34.09%	131.58%	137.50%	0.00%	-84.00%	-12.28%	-	-
Horiz. %	103.51%	77.19%	33.33%	14.04%	14.04%	87.72%	100.00%	-
P/EPS	7.76	4.70	2.03	-4.65	228.83	22.98	-1,720.85	-
YoY %	65.11%	131.53%	143.66%	-102.03%	895.78%	101.34%	-	-
Horiz. %	-0.45%	-0.27%	-0.12%	0.27%	-13.30%	-1.34%	100.00%	-
EY	12.89	21.29	49.30	-21.48	0.44	4.35	-0.06	-
YoY %	-39.46%	-56.82%	329.52%	-4,981.82%	-89.89%	7,350.00%	-	-
Horiz. %	-21,483.33%	-35,483.33%	-82,166.67%	35,800.00%	-733.33%	-7,250.00%	100.00%	-
DY	3.25	4.35	2.14	3.38	5.00	3.03	2.55	4.12%
YoY %	-25.29%	103.27%	-36.69%	-32.40%	65.02%	18.82%	-	-
Horiz. %	127.45%	170.59%	83.92%	132.55%	196.08%	118.82%	100.00%	-
P/NAPS	0.40	0.31	0.63	0.58	0.44	0.71	0.86	-11.96%
YoY %	29.03%	-50.79%	8.62%	31.82%	-38.03%	-17.44%	-	-
Horiz. %	46.51%	36.05%	73.26%	67.44%	51.16%	82.56%	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