[CMSB] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,098,347	1,009,134	921,893	860,439	863,881	4,011,192	5,974,248	-24.57%
YoY %	8.84%	9.46%	7.14%	-0.40%	-78.46%	-32.86%	-	-
Horiz. %	18.38%	16.89%	15.43%	14.40%	14.46%	67.14%	100.00%	-
PBT	202,990	190,282	101,829	94,923	170,173	959,989	484,362	-13.48%
YoY %	6.68%	86.86%	7.28%	-44.22%	-82.27%	98.20%	-	-
Horiz. %	41.91%	39.29%	21.02%	19.60%	35.13%	198.20%	100.00%	-
Tax	-52,849	-42,604	-21,830	-9,109	-41,402	-161,955	-240,709	-22.31%
YoY %	-24.05%	-95.16%	-139.65%	78.00%	74.44%	32.72%	-	-
Horiz. %	21.96%	17.70%	9.07%	3.78%	17.20%	67.28%	100.00%	-
NP	150,141	147,678	79,999	85,814	128,771	798,034	243,653	-7.74%
YoY %	1.67%	84.60%	-6.78%	-33.36%	-83.86%	227.53%	-	-
Horiz. %	61.62%	60.61%	32.83%	35.22%	52.85%	327.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,937	116,112	58,800	65,469	80,644	379,849	-104,441	-
YoY %	6.74%	97.47%	-10.19%	-18.82%	-78.77%	463.70%	-	-
Horiz. %	-118.67%	-111.17%	-56.30%	-62.69%	-77.21%	-363.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	22.39%	21.44%	9.60%	24.33%	16.87%	49.70%	-
YoY %	16.30%	4.43%	123.33%	-60.54%	44.22%	-66.06%	-	-
Horiz. %	52.39%	45.05%	43.14%	19.32%	48.95%	33.94%	100.00%	-
Total Cost	948,206	861,456	841,894	774,625	735,110	3,213,158	5,730,595	-25.88%
YoY %	10.07%	2.32%	8.68%	5.38%	-77.12%	-43.93%	-	-
Horiz. %	16.55%	15.03%	14.69%	13.52%	12.83%	56.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,429,136	1,389,796	1,310,655	1,266,185	1,209,034	1,215,113	834,292	9.37%
YoY %	2.83%	6.04%	3.51%	4.73%	-0.50%	45.65%	-	-
Horiz. %	171.30%	166.58%	157.10%	151.77%	144.92%	145.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	65,915	32,930	16,455	16,475	16,477	16,466	16,473	25.97%
YoY %	100.17%	100.12%	-0.12%	-0.01%	0.07%	-0.04%	-	-
Horiz. %	400.14%	199.90%	99.89%	100.01%	100.02%	99.96%	100.00%	-
Div Payout %	53.18%	28.36%	27.99%	25.16%	20.43%	4.33%	0.00%	-
YoY %	87.52%	1.32%	11.25%	23.15%	371.82%	0.00%	-	-
Horiz. %	1,228.18%	654.97%	646.42%	581.06%	471.82%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,429,136	1,389,796	1,310,655	1,266,185	1,209,034	1,215,113	834,292	9.37%
YoY %	2.83%	6.04%	3.51%	4.73%	-0.50%	45.65%	-	-
Horiz. %	171.30%	166.58%	157.10%	151.77%	144.92%	145.65%	100.00%	-
NOSH	320,434	329,335	329,310	329,735	329,437	329,299	328,461	-0.41%
YoY %	-2.70%	0.01%	-0.13%	0.09%	0.04%	0.26%	-	-
Horiz. %	97.56%	100.27%	100.26%	100.39%	100.30%	100.26%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	13.67%	14.63%	8.68%	9.97%	14.91%	19.90%	4.08%	-
YoY %	-6.56%	68.55%	-12.94%	-33.13%	-25.08%	387.75%	-	-
Horiz. %	335.05%	358.58%	212.75%	244.36%	365.44%	487.75%	100.00%	-
ROE	8.67%	8.35%	4.49%	5.17%	6.67%	31.26%	-12.52%	-
YoY %	3.83%	85.97%	-13.15%	-22.49%	-78.66%	349.68%	-	-
Horiz. %	-69.25%	-66.69%	-35.86%	-41.29%	-53.27%	-249.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	342.77	306.42	279.95	260.95	262.23	1,218.10	1,818.86	-24.26%
YoY %	11.86%	9.46%	7.28%	-0.49%	-78.47%	-33.03%	-	-
Horiz. %	18.85%	16.85%	15.39%	14.35%	14.42%	66.97%	100.00%	-
EPS	38.68	35.26	17.86	19.85	24.48	115.35	-31.80	-
YoY %	9.70%	97.42%	-10.03%	-18.91%	-78.78%	462.74%	-	-
Horiz. %	-121.64%	-110.88%	-56.16%	-62.42%	-76.98%	-362.74%	100.00%	-
DPS	20.57	10.00	5.00	5.00	5.00	5.00	5.00	26.55%
YoY %	105.70%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	411.40%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.46	4.22	3.98	3.84	3.67	3.69	2.54	9.82%
YoY %	5.69%	6.03%	3.65%	4.63%	-0.54%	45.28%	-	-
Horiz. %	175.59%	166.14%	156.69%	151.18%	144.49%	145.28%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 329,735
RPS	102.22	93.92	85.80	80.08	80.40	373.31	556.00	-24.57%
YoY %	8.84%	9.46%	7.14%	-0.40%	-78.46%	-32.86%	-	-
Horiz. %	18.38%	16.89%	15.43%	14.40%	14.46%	67.14%	100.00%	-
EPS	11.53	10.81	5.47	6.09	7.51	35.35	-9.72	-
YoY %	6.66%	97.62%	-10.18%	-18.91%	-78.76%	463.68%	-	-
Horiz. %	-118.62%	-111.21%	-56.28%	-62.65%	-77.26%	-363.68%	100.00%	-
DPS	6.13	3.06	1.53	1.53	1.53	1.53	1.53	25.99%
YoY %	100.33%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	400.65%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.33	1.2934	1.2198	1.1784	1.1252	1.1309	0.7764	9.37%
YoY %	2.83%	6.03%	3.51%	4.73%	-0.50%	45.66%	-	-
Horiz. %	171.30%	166.59%	157.11%	151.78%	144.93%	145.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.30	1.95	2.68	1.48	1.60	2.37	1.05	-
P/RPS	0.96	0.64	0.96	0.57	0.61	0.19	0.06	58.67%
YoY %	50.00%	-33.33%	68.42%	-6.56%	221.05%	216.67%	-	-
Horiz. %	1,600.00%	1,066.67%	1,600.00%	950.00%	1,016.67%	316.67%	100.00%	-
P/EPS	8.53	5.53	15.01	7.45	6.54	2.05	-3.30	-
YoY %	54.25%	-63.16%	101.48%	13.91%	219.02%	162.12%	-	-
Horiz. %	-258.48%	-167.58%	-454.85%	-225.76%	-198.18%	-62.12%	100.00%	-
EY	11.72	18.08	6.66	13.42	15.30	48.67	-30.28	-
YoY %	-35.18%	171.47%	-50.37%	-12.29%	-68.56%	260.73%	-	-
Horiz. %	-38.71%	-59.71%	-21.99%	-44.32%	-50.53%	-160.73%	100.00%	-
DY	6.23	5.13	1.87	3.38	3.13	2.11	4.76	4.58%
YoY %	21.44%	174.33%	-44.67%	7.99%	48.34%	-55.67%	-	-
Horiz. %	130.88%	107.77%	39.29%	71.01%	65.76%	44.33%	100.00%	-
P/NAPS	0.74	0.46	0.67	0.39	0.44	0.64	0.41	10.33%
YoY %	60.87%	-31.34%	71.79%	-11.36%	-31.25%	56.10%	-	-
Horiz. %	180.49%	112.20%	163.41%	95.12%	107.32%	156.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	25/11/11	26/11/10	25/11/09	28/11/08	27/11/07	30/11/06	-
Price	3.10	2.08	2.63	1.54	1.15	2.34	1.48	-
P/RPS	0.90	0.68	0.94	0.59	0.44	0.19	0.08	49.63%
YoY %	32.35%	-27.66%	59.32%	34.09%	131.58%	137.50%	-	-
Horiz. %	1,125.00%	850.00%	1,175.00%	737.50%	550.00%	237.50%	100.00%	-
P/EPS	8.01	5.90	14.73	7.76	4.70	2.03	-4.65	-
YoY %	35.76%	-59.95%	89.82%	65.11%	131.53%	143.66%	-	-
Horiz. %	-172.26%	-126.88%	-316.77%	-166.88%	-101.08%	-43.66%	100.00%	-
EY	12.48	16.95	6.79	12.89	21.29	49.30	-21.48	-
YoY %	-26.37%	149.63%	-47.32%	-39.46%	-56.82%	329.52%	-	-
Horiz. %	-58.10%	-78.91%	-31.61%	-60.01%	-99.12%	-229.52%	100.00%	-
DY	6.64	4.81	1.90	3.25	4.35	2.14	3.38	11.90%
YoY %	38.05%	153.16%	-41.54%	-25.29%	103.27%	-36.69%	-	-
Horiz. %	196.45%	142.31%	56.21%	96.15%	128.70%	63.31%	100.00%	-
P/NAPS	0.70	0.49	0.66	0.40	0.31	0.63	0.58	3.18%
YoY %	42.86%	-25.76%	65.00%	29.03%	-50.79%	8.62%	-	-
Horiz. %	120.69%	84.48%	113.79%	68.97%	53.45%	108.62%	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