[CMSB] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	872,700	887,888	1,311,086	6,183,377	5,521,091	1,969,123	1,082,029	-3.51%
YoY %	-1.71%	-32.28%	-78.80%	12.00%	180.38%	81.98%	-	-
Horiz. %	80.65%	82.06%	121.17%	571.46%	510.25%	181.98%	100.00%	-
PBT	111,683	134,826	952,916	301,804	427,488	182,632	108,504	0.48%
YoY %	-17.17%	-85.85%	215.74%	-29.40%	134.07%	68.32%	-	-
Horiz. %	102.93%	124.26%	878.23%	278.15%	393.98%	168.32%	100.00%	-
Tax	-35,487	-10,579	-35,593	-274,184	-179,998	-169,380	-76,333	-11.97%
YoY %	-235.45%	70.28%	87.02%	-52.33%	-6.27%	-121.90%	-	-
Horiz. %	46.49%	13.86%	46.63%	359.19%	235.81%	221.90%	100.00%	-
NP	76,196	124,247	917,323	27,620	247,490	13,252	32,171	15.44%
YoY %	-38.67%	-86.46%	3,221.23%	-88.84%	1,767.57%	-58.81%	-	-
Horiz. %	236.85%	386.21%	2,851.40%	85.85%	769.30%	41.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,898	85,428	391,555	10,237	-109,085	13,252	32,171	9.31%
YoY %	-35.74%	-78.18%	3,724.90%	109.38%	-923.16%	-58.81%	-	-
Horiz. %	170.64%	265.54%	1,217.11%	31.82%	-339.08%	41.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.77%	7.85%	3.74%	90.85%	42.11%	92.74%	70.35%	-
YoY %	304.71%	109.89%	-95.88%	115.74%	-54.59%	31.83%	-	-
Horiz. %	45.16%	11.16%	5.32%	129.14%	59.86%	131.83%	100.00%	-
Total Cost	796,504	763,641	393,763	6,155,757	5,273,601	1,955,871	1,049,858	-4.49%
YoY %	4.30%	93.93%	-93.60%	16.73%	169.63%	86.30%	-	-
Horiz. %	75.87%	72.74%	37.51%	586.34%	502.32%	186.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,288,812	1,248,594	1,244,928	866,727	857,930	790,063	777,041	8.79%
YoY %	3.22%	0.29%	43.64%	1.03%	8.59%	1.68%	-	-
Horiz. %	165.86%	160.69%	160.21%	111.54%	110.41%	101.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	16,455	16,475	16,477	16,466	16,473	16,469	16,437	0.01%
YoY %	-0.12%	-0.01%	0.07%	-0.04%	0.02%	0.19%	-	-
Horiz. %	100.11%	100.23%	100.24%	100.18%	100.22%	100.19%	100.00%	-
Div Payout %	29.98%	19.29%	4.21%	160.85%	0.00%	124.28%	51.09%	-
YoY %	55.42%	358.19%	-97.38%	0.00%	0.00%	143.26%	-	-
Horiz. %	58.68%	37.76%	8.24%	314.84%	0.00%	243.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	1,288,812	1,248,594	1,244,928	866,727	857,930	790,063	777,041	8.79%
YoY %	3.22%	0.29%	43.64%	1.03%	8.59%	1.68%	-	-
Horiz. %	165.86%	160.69%	160.21%	111.54%	110.41%	101.68%	100.00%	-
NOSH	329,619	329,444	329,346	329,554	327,454	329,192	329,254	0.01%
YoY %	0.05%	0.03%	-0.06%	0.64%	-0.53%	-0.02%	-	-
Horiz. %	100.11%	100.06%	100.03%	100.09%	99.45%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.73%	13.99%	69.97%	0.45%	4.48%	0.67%	2.97%	-
YoY %	-37.60%	-80.01%	15,448.89%	-89.96%	568.66%	-77.44%	-	-
Horiz. %	293.94%	471.04%	2,355.89%	15.15%	150.84%	22.56%	100.00%	-
ROE	4.26%	6.84%	31.45%	1.18%	-12.71%	1.68%	4.14%	-
YoY %	-37.72%	-78.25%	2,565.25%	109.28%	-856.55%	-59.42%	-	-
Horiz. %	102.90%	165.22%	759.66%	28.50%	-307.00%	40.58%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	264.76	269.51	398.09	1,876.29	1,686.06	598.17	328.63	-3.53%
YoY %	-1.76%	-32.30%	-78.78%	11.28%	181.87%	82.02%	-	-
Horiz. %	80.56%	82.01%	121.14%	570.94%	513.06%	182.02%	100.00%	-
EPS	16.65	25.93	118.89	3.11	-33.31	4.03	9.77	9.28%
YoY %	-35.79%	-78.19%	3,722.83%	109.34%	-926.55%	-58.75%	-	-
Horiz. %	170.42%	265.40%	1,216.89%	31.83%	-340.94%	41.25%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.03	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	-0.60%	0.60%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.60%	100.00%	100.00%	-
NAPS	3.91	3.79	3.78	2.63	2.62	2.40	2.36	8.77%
YoY %	3.17%	0.26%	43.73%	0.38%	9.17%	1.69%	-	-
Horiz. %	165.68%	160.59%	160.17%	111.44%	111.02%	101.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 329,554
RPS	81.19	82.61	121.98	575.29	513.68	183.20	100.67	-3.51%
YoY %	-1.72%	-32.28%	-78.80%	11.99%	180.39%	81.98%	-	-
Horiz. %	80.65%	82.06%	121.17%	571.46%	510.26%	181.98%	100.00%	-
EPS	5.11	7.95	36.43	0.95	-10.15	1.23	2.99	9.33%
YoY %	-35.72%	-78.18%	3,734.74%	109.36%	-925.20%	-58.86%	-	-
Horiz. %	170.90%	265.89%	1,218.39%	31.77%	-339.46%	41.14%	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	1.1991	1.1617	1.1583	0.8064	0.7982	0.7351	0.7229	8.79%
YoY %	3.22%	0.29%	43.64%	1.03%	8.58%	1.69%	-	-
Horiz. %	165.87%	160.70%	160.23%	111.55%	110.42%	101.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.68	1.20	2.05	2.04	1.11	1.24	2.06	-
P/RPS	1.01	0.45	0.51	0.11	0.07	0.21	0.63	8.18%
YoY %	124.44%	-11.76%	363.64%	57.14%	-66.67%	-66.67%	-	-
Horiz. %	160.32%	71.43%	80.95%	17.46%	11.11%	33.33%	100.00%	-
P/EPS	16.09	4.63	1.72	65.67	-3.33	30.80	21.08	-4.40%
YoY %	247.52%	169.19%	-97.38%	2,072.07%	-110.81%	46.11%	-	-
Horiz. %	76.33%	21.96%	8.16%	311.53%	-15.80%	146.11%	100.00%	-
EY	6.21	21.61	57.99	1.52	-30.01	3.25	4.74	4.60%
YoY %	-71.26%	-62.73%	3,715.13%	105.06%	-1,023.38%	-31.43%	-	-
Horiz. %	131.01%	455.91%	1,223.42%	32.07%	-633.12%	68.57%	100.00%	-
DY	1.87	4.17	2.44	2.45	4.53	4.03	2.43	-4.27%
YoY %	-55.16%	70.90%	-0.41%	-45.92%	12.41%	65.84%	-	-
Horiz. %	76.95%	171.60%	100.41%	100.82%	186.42%	165.84%	100.00%	-
P/NAPS	0.69	0.32	0.54	0.78	0.42	0.52	0.87	-3.78%
YoY %	115.62%	-40.74%	-30.77%	85.71%	-19.23%	-40.23%	-	-
Horiz. %	79.31%	36.78%	62.07%	89.66%	48.28%	59.77%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	03/06/10	26/05/09	21/05/08	24/05/07	29/05/06	30/05/05	27/05/04	-
Price	2.20	1.46	2.23	2.33	0.96	1.30	1.66	-
P/RPS	0.83	0.54	0.56	0.12	0.06	0.22	0.51	8.45%
YoY %	53.70%	-3.57%	366.67%	100.00%	-72.73%	-56.86%	-	-
Horiz. %	162.75%	105.88%	109.80%	23.53%	11.76%	43.14%	100.00%	-
P/EPS	13.21	5.63	1.88	75.01	-2.88	32.29	16.99	-4.10%
YoY %	134.64%	199.47%	-97.49%	2,704.51%	-108.92%	90.05%	-	-
Horiz. %	77.75%	33.14%	11.07%	441.49%	-16.95%	190.05%	100.00%	-
EY	7.57	17.76	53.31	1.33	-34.70	3.10	5.89	4.26%
YoY %	-57.38%	-66.69%	3,908.27%	103.83%	-1,219.35%	-47.37%	-	-
Horiz. %	128.52%	301.53%	905.09%	22.58%	-589.13%	52.63%	100.00%	-
DY	2.27	3.42	2.24	2.15	5.24	3.85	3.01	-4.59%
YoY %	-33.63%	52.68%	4.19%	-58.97%	36.10%	27.91%	-	-
Horiz. %	75.42%	113.62%	74.42%	71.43%	174.09%	127.91%	100.00%	-
P/NAPS	0.56	0.39	0.59	0.89	0.37	0.54	0.70	-3.64%
YoY %	43.59%	-33.90%	-33.71%	140.54%	-31.48%	-22.86%	-	-
Horiz. %	80.00%	55.71%	84.29%	127.14%	52.86%	77.14%	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