[CMSB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 35.91%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,183,377 5,521,091 1,969,123 1,082,029 1,279,389 1,312,315 1,153,988 32.26%
PBT 301,804 427,488 182,632 108,504 132,895 180,339 119,519 16.68%
Tax -274,184 -179,998 -169,380 -76,333 -102,408 -55,757 -74,616 24.21%
NP 27,620 247,490 13,252 32,171 30,487 124,582 44,903 -7.77%
-
NP to SH 10,237 -109,085 13,252 32,171 30,487 105,137 31,143 -16.91%
-
Tax Rate 90.85% 42.11% 92.74% 70.35% 77.06% 30.92% 62.43% -
Total Cost 6,155,757 5,273,601 1,955,871 1,049,858 1,248,902 1,187,733 1,109,085 33.04%
-
Net Worth 866,727 857,930 790,063 777,041 786,933 768,428 643,880 5.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,466 16,473 16,469 16,437 16,394 16,000 38,975 -13.37%
Div Payout % 160.85% 0.00% 124.28% 51.09% 53.77% 15.22% 125.15% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 866,727 857,930 790,063 777,041 786,933 768,428 643,880 5.07%
NOSH 329,554 327,454 329,192 329,254 346,666 326,990 328,510 0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.45% 4.48% 0.67% 2.97% 2.38% 9.49% 3.89% -
ROE 1.18% -12.71% 1.68% 4.14% 3.87% 13.68% 4.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,876.29 1,686.06 598.17 328.63 369.05 401.33 351.28 32.19%
EPS 3.11 -33.31 4.03 9.77 8.79 32.15 9.48 -16.94%
DPS 5.00 5.03 5.00 5.00 4.73 4.89 12.00 -13.57%
NAPS 2.63 2.62 2.40 2.36 2.27 2.35 1.96 5.02%
Adjusted Per Share Value based on latest NOSH - 329,254
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 575.46 513.83 183.26 100.70 119.07 122.13 107.40 32.26%
EPS 0.95 -10.15 1.23 2.99 2.84 9.78 2.90 -16.96%
DPS 1.53 1.53 1.53 1.53 1.53 1.49 3.63 -13.40%
NAPS 0.8066 0.7984 0.7353 0.7232 0.7324 0.7151 0.5992 5.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.04 1.11 1.24 2.06 1.56 2.13 2.12 -
P/RPS 0.11 0.07 0.21 0.63 0.42 0.53 0.60 -24.61%
P/EPS 65.67 -3.33 30.80 21.08 17.74 6.62 22.36 19.65%
EY 1.52 -30.01 3.25 4.74 5.64 15.10 4.47 -16.44%
DY 2.45 4.53 4.03 2.43 3.03 2.30 5.66 -13.02%
P/NAPS 0.78 0.42 0.52 0.87 0.69 0.91 1.08 -5.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 30/05/05 27/05/04 30/05/03 22/05/02 22/05/01 -
Price 2.33 0.96 1.30 1.66 1.77 2.45 2.32 -
P/RPS 0.12 0.06 0.22 0.51 0.48 0.61 0.66 -24.72%
P/EPS 75.01 -2.88 32.29 16.99 20.13 7.62 24.47 20.51%
EY 1.33 -34.70 3.10 5.89 4.97 13.12 4.09 -17.06%
DY 2.15 5.24 3.85 3.01 2.67 2.00 5.17 -13.59%
P/NAPS 0.89 0.37 0.54 0.70 0.78 1.04 1.18 -4.58%

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