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

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	6,183,377	5,521,091	1,969,123	1,082,029	1,279,389	1,312,315	1,153,988	32.26%
YoY %	12.00%	180.38%	81.98%	-15.43%	-2.51%	13.72%	-	-
Horiz. %	535.83%	478.44%	170.64%	93.76%	110.87%	113.72%	100.00%	-
PBT	301,804	427,488	182,632	108,504	132,895	180,339	119,519	16.68%
YoY %	-29.40%	134.07%	68.32%	-18.35%	-26.31%	50.89%	-	-
Horiz. %	252.52%	357.67%	152.81%	90.78%	111.19%	150.89%	100.00%	-
Tax	-274,184	-179,998	-169,380	-76,333	-102,408	-55,757	-74,616	24.21%
YoY %	-52.33%	-6.27%	-121.90%	25.46%	-83.67%	25.27%	-	-
Horiz. %	367.46%	241.23%	227.00%	102.30%	137.25%	74.73%	100.00%	-
NP	27,620	247,490	13,252	32,171	30,487	124,582	44,903	-7.77%
YoY %	-88.84%	1,767.57%	-58.81%	5.52%	-75.53%	177.45%	-	-
Horiz. %	61.51%	551.17%	29.51%	71.65%	67.90%	277.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,237	-109,085	13,252	32,171	30,487	105,137	31,143	-16.91%
YoY %	109.38%	-923.16%	-58.81%	5.52%	-71.00%	237.59%	-	-
Horiz. %	32.87%	-350.27%	42.55%	103.30%	97.89%	337.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	90.85%	42.11%	92.74%	70.35%	77.06%	30.92%	62.43%	-
YoY %	115.74%	-54.59%	31.83%	-8.71%	149.22%	-50.47%	-	-
Horiz. %	145.52%	67.45%	148.55%	112.69%	123.43%	49.53%	100.00%	-
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%
YoY %	16.73%	169.63%	86.30%	-15.94%	5.15%	7.09%	-	-
Horiz. %	555.03%	475.49%	176.35%	94.66%	112.61%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	866,727	857,930	790,063	777,041	786,933	768,428	643,880	5.07%
YoY %	1.03%	8.59%	1.68%	-1.26%	2.41%	19.34%	-	-
Horiz. %	134.61%	133.24%	122.70%	120.68%	122.22%	119.34%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	16,466	16,473	16,469	16,437	16,394	16,000	38,975	-13.37%
YoY %	-0.04%	0.02%	0.19%	0.26%	2.46%	-58.95%	-	-
Horiz. %	42.25%	42.27%	42.26%	42.17%	42.06%	41.05%	100.00%	-
Div Payout %	160.85%	0.00%	124.28%	51.09%	53.77%	15.22%	125.15%	-
YoY %	0.00%	0.00%	143.26%	-4.98%	253.29%	-87.84%	-	-
Horiz. %	128.53%	0.00%	99.30%	40.82%	42.96%	12.16%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	866,727	857,930	790,063	777,041	786,933	768,428	643,880	5.07%
YoY %	1.03%	8.59%	1.68%	-1.26%	2.41%	19.34%	-	-
Horiz. %	134.61%	133.24%	122.70%	120.68%	122.22%	119.34%	100.00%	-
NOSH	329,554	327,454	329,192	329,254	346,666	326,990	328,510	0.05%
YoY %	0.64%	-0.53%	-0.02%	-5.02%	6.02%	-0.46%	-	-
Horiz. %	100.32%	99.68%	100.21%	100.23%	105.53%	99.54%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	0.45%	4.48%	0.67%	2.97%	2.38%	9.49%	3.89%	-
YoY %	-89.96%	568.66%	-77.44%	24.79%	-74.92%	143.96%	-	-
Horiz. %	11.57%	115.17%	17.22%	76.35%	61.18%	243.96%	100.00%	-
ROE	1.18%	-12.71%	1.68%	4.14%	3.87%	13.68%	4.84%	-
YoY %	109.28%	-856.55%	-59.42%	6.98%	-71.71%	182.64%	-	-
Horiz. %	24.38%	-262.60%	34.71%	85.54%	79.96%	282.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	1,876.29	1,686.06	598.17	328.63	369.05	401.33	351.28	32.19%
YoY %	11.28%	181.87%	82.02%	-10.95%	-8.04%	14.25%	-	-
Horiz. %	534.13%	479.98%	170.28%	93.55%	105.06%	114.25%	100.00%	-
EPS	3.11	-33.31	4.03	9.77	8.79	32.15	9.48	-16.94%
YoY %	109.34%	-926.55%	-58.75%	11.15%	-72.66%	239.14%	-	-
Horiz. %	32.81%	-351.37%	42.51%	103.06%	92.72%	339.14%	100.00%	-
DPS	5.00	5.03	5.00	5.00	4.73	4.89	12.00	-13.57%
YoY %	-0.60%	0.60%	0.00%	5.71%	-3.27%	-59.25%	-	-
Horiz. %	41.67%	41.92%	41.67%	41.67%	39.42%	40.75%	100.00%	-
NAPS	2.63	2.62	2.40	2.36	2.27	2.35	1.96	5.02%
YoY %	0.38%	9.17%	1.69%	3.96%	-3.40%	19.90%	-	-
Horiz. %	134.18%	133.67%	122.45%	120.41%	115.82%	119.90%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 329,254
RPS	575.28	513.66	183.20	100.67	119.03	122.09	107.36	32.26%
YoY %	12.00%	180.38%	81.98%	-15.42%	-2.51%	13.72%	-	-
Horiz. %	535.84%	478.45%	170.64%	93.77%	110.87%	113.72%	100.00%	-
EPS	0.95	-10.15	1.23	2.99	2.84	9.78	2.90	-16.96%
YoY %	109.36%	-925.20%	-58.86%	5.28%	-70.96%	237.24%	-	-
Horiz. %	32.76%	-350.00%	42.41%	103.10%	97.93%	337.24%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.53	1.49	3.63	-13.40%
YoY %	0.00%	0.00%	0.00%	0.00%	2.68%	-58.95%	-	-
Horiz. %	42.15%	42.15%	42.15%	42.15%	42.15%	41.05%	100.00%	-
NAPS	0.8064	0.7982	0.735	0.7229	0.7321	0.7149	0.599	5.07%
YoY %	1.03%	8.60%	1.67%	-1.26%	2.41%	19.35%	-	-
Horiz. %	134.62%	133.26%	122.70%	120.68%	122.22%	119.35%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	57.14%	-66.67%	-66.67%	50.00%	-20.75%	-11.67%	-	-
Horiz. %	18.33%	11.67%	35.00%	105.00%	70.00%	88.33%	100.00%	-
P/EPS	65.67	-3.33	30.80	21.08	17.74	6.62	22.36	19.65%
YoY %	2,072.07%	-110.81%	46.11%	18.83%	167.98%	-70.39%	-	-
Horiz. %	293.69%	-14.89%	137.75%	94.28%	79.34%	29.61%	100.00%	-
EY	1.52	-30.01	3.25	4.74	5.64	15.10	4.47	-16.44%
YoY %	105.06%	-1,023.38%	-31.43%	-15.96%	-62.65%	237.81%	-	-
Horiz. %	34.00%	-671.36%	72.71%	106.04%	126.17%	337.81%	100.00%	-
DY	2.45	4.53	4.03	2.43	3.03	2.30	5.66	-13.02%
YoY %	-45.92%	12.41%	65.84%	-19.80%	31.74%	-59.36%	-	-
Horiz. %	43.29%	80.04%	71.20%	42.93%	53.53%	40.64%	100.00%	-
P/NAPS	0.78	0.42	0.52	0.87	0.69	0.91	1.08	-5.27%
YoY %	85.71%	-19.23%	-40.23%	26.09%	-24.18%	-15.74%	-	-
Horiz. %	72.22%	38.89%	48.15%	80.56%	63.89%	84.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	100.00%	-72.73%	-56.86%	6.25%	-21.31%	-7.58%	-	-
Horiz. %	18.18%	9.09%	33.33%	77.27%	72.73%	92.42%	100.00%	-
P/EPS	75.01	-2.88	32.29	16.99	20.13	7.62	24.47	20.51%
YoY %	2,704.51%	-108.92%	90.05%	-15.60%	164.17%	-68.86%	-	-
Horiz. %	306.54%	-11.77%	131.96%	69.43%	82.26%	31.14%	100.00%	-
EY	1.33	-34.70	3.10	5.89	4.97	13.12	4.09	-17.06%
YoY %	103.83%	-1,219.35%	-47.37%	18.51%	-62.12%	220.78%	-	-
Horiz. %	32.52%	-848.41%	75.79%	144.01%	121.52%	320.78%	100.00%	-
DY	2.15	5.24	3.85	3.01	2.67	2.00	5.17	-13.59%
YoY %	-58.97%	36.10%	27.91%	12.73%	33.50%	-61.32%	-	-
Horiz. %	41.59%	101.35%	74.47%	58.22%	51.64%	38.68%	100.00%	-
P/NAPS	0.89	0.37	0.54	0.70	0.78	1.04	1.18	-4.58%
YoY %	140.54%	-31.48%	-22.86%	-10.26%	-25.00%	-11.86%	-	-
Horiz. %	75.42%	31.36%	45.76%	59.32%	66.10%	88.14%	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