[CMSB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -37.03%
YoY- -71.0%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,521,091 1,969,123 1,082,029 1,279,389 1,312,315 1,153,988 927,174 34.61%
PBT 427,488 182,632 108,504 132,895 180,339 119,519 217,385 11.92%
Tax -179,998 -169,380 -76,333 -102,408 -55,757 -74,616 -86,250 13.03%
NP 247,490 13,252 32,171 30,487 124,582 44,903 131,135 11.16%
-
NP to SH -109,085 13,252 32,171 30,487 105,137 31,143 131,135 -
-
Tax Rate 42.11% 92.74% 70.35% 77.06% 30.92% 62.43% 39.68% -
Total Cost 5,273,601 1,955,871 1,049,858 1,248,902 1,187,733 1,109,085 796,039 37.02%
-
Net Worth 857,930 790,063 777,041 786,933 768,428 643,880 622,128 5.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 16,473 16,469 16,437 16,394 16,000 38,975 16,088 0.39%
Div Payout % 0.00% 124.28% 51.09% 53.77% 15.22% 125.15% 12.27% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 857,930 790,063 777,041 786,933 768,428 643,880 622,128 5.49%
NOSH 327,454 329,192 329,254 346,666 326,990 328,510 324,025 0.17%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.48% 0.67% 2.97% 2.38% 9.49% 3.89% 14.14% -
ROE -12.71% 1.68% 4.14% 3.87% 13.68% 4.84% 21.08% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,686.06 598.17 328.63 369.05 401.33 351.28 286.14 34.37%
EPS -33.31 4.03 9.77 8.79 32.15 9.48 40.47 -
DPS 5.03 5.00 5.00 4.73 4.89 12.00 4.97 0.20%
NAPS 2.62 2.40 2.36 2.27 2.35 1.96 1.92 5.31%
Adjusted Per Share Value based on latest NOSH - 346,666
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 513.66 183.20 100.67 119.03 122.09 107.36 86.26 34.61%
EPS -10.15 1.23 2.99 2.84 9.78 2.90 12.20 -
DPS 1.53 1.53 1.53 1.53 1.49 3.63 1.50 0.33%
NAPS 0.7982 0.735 0.7229 0.7321 0.7149 0.599 0.5788 5.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.11 1.24 2.06 1.56 2.13 2.12 4.68 -
P/RPS 0.07 0.21 0.63 0.42 0.53 0.60 1.64 -40.86%
P/EPS -3.33 30.80 21.08 17.74 6.62 22.36 11.56 -
EY -30.01 3.25 4.74 5.64 15.10 4.47 8.65 -
DY 4.53 4.03 2.43 3.03 2.30 5.66 1.06 27.37%
P/NAPS 0.42 0.52 0.87 0.69 0.91 1.08 2.44 -25.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 30/05/03 22/05/02 22/05/01 - -
Price 0.96 1.30 1.66 1.77 2.45 2.32 0.00 -
P/RPS 0.06 0.22 0.51 0.48 0.61 0.66 0.00 -
P/EPS -2.88 32.29 16.99 20.13 7.62 24.47 0.00 -
EY -34.70 3.10 5.89 4.97 13.12 4.09 0.00 -
DY 5.24 3.85 3.01 2.67 2.00 5.17 0.00 -
P/NAPS 0.37 0.54 0.70 0.78 1.04 1.18 0.00 -

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
Post a Comment