[CMSB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.76%
YoY- -7233.95%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,389,318 6,183,377 6,168,890 5,974,248 5,687,549 5,521,091 5,284,541 1.32%
PBT 1,025,846 301,804 517,806 484,362 432,535 427,488 340,354 109.07%
Tax -219,986 -274,184 -262,292 -240,709 -202,208 -179,998 -212,245 2.42%
NP 805,860 27,620 255,514 243,653 230,327 247,490 128,109 241.91%
-
NP to SH 350,549 10,237 6,864 -104,441 -107,402 -109,085 -117,987 -
-
Tax Rate 21.44% 90.85% 50.65% 49.70% 46.75% 42.11% 62.36% -
Total Cost 4,583,458 6,155,757 5,913,376 5,730,595 5,457,222 5,273,601 5,156,432 -7.57%
-
Net Worth 1,202,430 866,727 658,644 834,292 847,797 857,930 1,532,077 -14.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,466 16,466 16,466 16,473 16,473 16,473 16,473 -0.02%
Div Payout % 4.70% 160.85% 239.89% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,202,430 866,727 658,644 834,292 847,797 857,930 1,532,077 -14.95%
NOSH 329,433 329,554 329,322 328,461 329,882 327,454 329,479 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.95% 0.45% 4.14% 4.08% 4.05% 4.48% 2.42% -
ROE 29.15% 1.18% 1.04% -12.52% -12.67% -12.71% -7.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,635.94 1,876.29 1,873.21 1,818.86 1,724.11 1,686.06 1,603.91 1.33%
EPS 106.41 3.11 2.08 -31.80 -32.56 -33.31 -35.81 -
DPS 5.00 5.00 5.00 5.00 5.00 5.03 5.00 0.00%
NAPS 3.65 2.63 2.00 2.54 2.57 2.62 4.65 -14.94%
Adjusted Per Share Value based on latest NOSH - 328,461
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 501.40 575.28 573.93 555.82 529.15 513.66 491.65 1.32%
EPS 32.61 0.95 0.64 -9.72 -9.99 -10.15 -10.98 -
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 1.1187 0.8064 0.6128 0.7762 0.7888 0.7982 1.4254 -14.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.29 2.04 1.46 1.05 1.09 1.11 0.93 -
P/RPS 0.14 0.11 0.08 0.06 0.06 0.07 0.06 76.19%
P/EPS 2.15 65.67 70.05 -3.30 -3.35 -3.33 -2.60 -
EY 46.47 1.52 1.43 -30.28 -29.87 -30.01 -38.51 -
DY 2.18 2.45 3.42 4.76 4.59 4.53 5.38 -45.33%
P/NAPS 0.63 0.78 0.73 0.41 0.42 0.42 0.20 115.33%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 -
Price 2.47 2.33 1.86 1.48 0.99 0.96 0.94 -
P/RPS 0.15 0.12 0.10 0.08 0.06 0.06 0.06 84.51%
P/EPS 2.32 75.01 89.24 -4.65 -3.04 -2.88 -2.62 -
EY 43.08 1.33 1.12 -21.48 -32.89 -34.70 -38.10 -
DY 2.02 2.15 2.69 3.38 5.05 5.24 5.32 -47.65%
P/NAPS 0.68 0.89 0.93 0.58 0.39 0.37 0.20 126.61%

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