[CMSB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.43%
YoY- 6439.31%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,998,828 1,969,123 1,020,344 1,093,964 1,053,872 1,082,029 1,082,662 97.35%
PBT 257,736 182,632 130,955 128,760 140,705 108,504 82,310 114.18%
Tax -183,709 -169,380 -102,206 -105,051 -102,195 -76,333 -58,639 114.25%
NP 74,027 13,252 28,749 23,709 38,510 32,171 23,671 114.00%
-
NP to SH 2,858 13,252 28,749 23,709 38,510 32,171 23,671 -75.60%
-
Tax Rate 71.28% 92.74% 78.05% 81.59% 72.63% 70.35% 71.24% -
Total Cost 2,924,801 1,955,871 991,595 1,070,255 1,015,362 1,049,858 1,058,991 96.97%
-
Net Worth 747,930 790,063 797,137 772,539 772,448 777,041 765,976 -1.57%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 16,469 16,469 16,469 16,437 16,437 16,437 16,437 0.12%
Div Payout % 576.27% 124.28% 57.29% 69.33% 42.68% 51.09% 69.44% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 747,930 790,063 797,137 772,539 772,448 777,041 765,976 -1.57%
NOSH 329,484 329,192 329,395 330,144 330,106 329,254 328,745 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.47% 0.67% 2.82% 2.17% 3.65% 2.97% 2.19% -
ROE 0.38% 1.68% 3.61% 3.07% 4.99% 4.14% 3.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 910.16 598.17 309.76 331.36 319.25 328.63 329.33 97.05%
EPS 0.87 4.03 8.73 7.18 11.67 9.77 7.20 -75.59%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.27 2.40 2.42 2.34 2.34 2.36 2.33 -1.72%
Adjusted Per Share Value based on latest NOSH - 330,144
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 279.00 183.20 94.93 101.78 98.05 100.67 100.73 97.34%
EPS 0.27 1.23 2.67 2.21 3.58 2.99 2.20 -75.33%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.6958 0.735 0.7416 0.7187 0.7187 0.7229 0.7126 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.22 1.24 1.50 1.58 1.52 2.06 1.99 -
P/RPS 0.13 0.21 0.48 0.48 0.48 0.63 0.60 -63.95%
P/EPS 140.65 30.80 17.19 22.00 13.03 21.08 27.64 196.14%
EY 0.71 3.25 5.82 4.55 7.67 4.74 3.62 -66.27%
DY 4.10 4.03 3.33 3.16 3.29 2.43 2.51 38.74%
P/NAPS 0.54 0.52 0.62 0.68 0.65 0.87 0.85 -26.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 1.10 1.30 1.45 1.65 1.61 1.66 2.33 -
P/RPS 0.12 0.22 0.47 0.50 0.50 0.51 0.71 -69.46%
P/EPS 126.81 32.29 16.61 22.98 13.80 16.99 32.36 148.76%
EY 0.79 3.10 6.02 4.35 7.25 5.89 3.09 -59.75%
DY 4.55 3.85 3.45 3.03 3.11 3.01 2.15 64.91%
P/NAPS 0.48 0.54 0.60 0.71 0.69 0.70 1.00 -38.72%

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