[CMSB] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	4,011,192	5,389,318	6,183,377	6,168,890	5,974,248	5,687,549	5,521,091	-19.16%
YoY %	-25.57%	-12.84%	0.23%	3.26%	5.04%	3.01%	-	-
Horiz. %	72.65%	97.61%	112.00%	111.73%	108.21%	103.01%	100.00%	-
PBT	959,989	1,025,846	301,804	517,806	484,362	432,535	427,488	71.40%
YoY %	-6.42%	239.90%	-41.71%	6.90%	11.98%	1.18%	-	-
Horiz. %	224.57%	239.97%	70.60%	121.13%	113.30%	101.18%	100.00%	-
Tax	-161,955	-219,986	-274,184	-262,292	-240,709	-202,208	-179,998	-6.79%
YoY %	26.38%	19.77%	-4.53%	-8.97%	-19.04%	-12.34%	-	-
Horiz. %	89.98%	122.22%	152.33%	145.72%	133.73%	112.34%	100.00%	-
NP	798,034	805,860	27,620	255,514	243,653	230,327	247,490	118.10%
YoY %	-0.97%	2,817.67%	-89.19%	4.87%	5.79%	-6.93%	-	-
Horiz. %	322.45%	325.61%	11.16%	103.24%	98.45%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,849	350,549	10,237	6,864	-104,441	-107,402	-109,085	-
YoY %	8.36%	3,324.33%	49.14%	106.57%	2.76%	1.54%	-	-
Horiz. %	-348.21%	-321.35%	-9.38%	-6.29%	95.74%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.87%	21.44%	90.85%	50.65%	49.70%	46.75%	42.11%	-
YoY %	-21.32%	-76.40%	79.37%	1.91%	6.31%	11.02%	-	-
Horiz. %	40.06%	50.91%	215.74%	120.28%	118.02%	111.02%	100.00%	-
Total Cost	3,213,158	4,583,458	6,155,757	5,913,376	5,730,595	5,457,222	5,273,601	-28.10%
YoY %	-29.90%	-25.54%	4.10%	3.19%	5.01%	3.48%	-	-
Horiz. %	60.93%	86.91%	116.73%	112.13%	108.67%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,215,113	1,202,430	866,727	658,644	834,292	847,797	857,930	26.09%
YoY %	1.05%	38.73%	31.59%	-21.05%	-1.59%	-1.18%	-	-
Horiz. %	141.63%	140.15%	101.03%	76.77%	97.24%	98.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	16,466	16,466	16,466	16,466	16,473	16,473	16,473	-0.02%
YoY %	0.00%	0.00%	0.00%	-0.04%	0.00%	0.00%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	100.00%	100.00%	100.00%	-
Div Payout %	4.33%	4.70%	160.85%	239.89%	0.00%	0.00%	0.00%	-
YoY %	-7.87%	-97.08%	-32.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.80%	1.96%	67.05%	100.00%	-	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,215,113	1,202,430	866,727	658,644	834,292	847,797	857,930	26.09%
YoY %	1.05%	38.73%	31.59%	-21.05%	-1.59%	-1.18%	-	-
Horiz. %	141.63%	140.15%	101.03%	76.77%	97.24%	98.82%	100.00%	-
NOSH	329,299	329,433	329,554	329,322	328,461	329,882	327,454	0.37%
YoY %	-0.04%	-0.04%	0.07%	0.26%	-0.43%	0.74%	-	-
Horiz. %	100.56%	100.60%	100.64%	100.57%	100.31%	100.74%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	19.90%	14.95%	0.45%	4.14%	4.08%	4.05%	4.48%	-
YoY %	33.11%	3,222.22%	-89.13%	1.47%	0.74%	-9.60%	-	-
Horiz. %	444.20%	333.71%	10.04%	92.41%	91.07%	90.40%	100.00%	-
ROE	31.26%	29.15%	1.18%	1.04%	-12.52%	-12.67%	-12.71%	-
YoY %	7.24%	2,370.34%	13.46%	108.31%	1.18%	0.31%	-	-
Horiz. %	-245.95%	-229.35%	-9.28%	-8.18%	98.51%	99.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	1,218.10	1,635.94	1,876.29	1,873.21	1,818.86	1,724.11	1,686.06	-19.46%
YoY %	-25.54%	-12.81%	0.16%	2.99%	5.50%	2.26%	-	-
Horiz. %	72.25%	97.03%	111.28%	111.10%	107.88%	102.26%	100.00%	-
EPS	115.35	106.41	3.11	2.08	-31.80	-32.56	-33.31	-
YoY %	8.40%	3,321.54%	49.52%	106.54%	2.33%	2.25%	-	-
Horiz. %	-346.29%	-319.45%	-9.34%	-6.24%	95.47%	97.75%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.03	-0.39%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.60%	-	-
Horiz. %	99.40%	99.40%	99.40%	99.40%	99.40%	99.40%	100.00%	-
NAPS	3.69	3.65	2.63	2.00	2.54	2.57	2.62	25.62%
YoY %	1.10%	38.78%	31.50%	-21.26%	-1.17%	-1.91%	-	-
Horiz. %	140.84%	139.31%	100.38%	76.34%	96.95%	98.09%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 329,322
RPS	373.19	501.40	575.28	573.93	555.82	529.15	513.66	-19.16%
YoY %	-25.57%	-12.84%	0.24%	3.26%	5.04%	3.02%	-	-
Horiz. %	72.65%	97.61%	112.00%	111.73%	108.21%	103.02%	100.00%	-
EPS	35.34	32.61	0.95	0.64	-9.72	-9.99	-10.15	-
YoY %	8.37%	3,332.63%	48.44%	106.58%	2.70%	1.58%	-	-
Horiz. %	-348.18%	-321.28%	-9.36%	-6.31%	95.76%	98.42%	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	1.1305	1.1187	0.8064	0.6128	0.7762	0.7888	0.7982	26.08%
YoY %	1.05%	38.73%	31.59%	-21.05%	-1.60%	-1.18%	-	-
Horiz. %	141.63%	140.15%	101.03%	76.77%	97.24%	98.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.37	2.29	2.04	1.46	1.05	1.09	1.11	-
P/RPS	0.19	0.14	0.11	0.08	0.06	0.06	0.07	94.46%
YoY %	35.71%	27.27%	37.50%	33.33%	0.00%	-14.29%	-	-
Horiz. %	271.43%	200.00%	157.14%	114.29%	85.71%	85.71%	100.00%	-
P/EPS	2.05	2.15	65.67	70.05	-3.30	-3.35	-3.33	-
YoY %	-4.65%	-96.73%	-6.25%	2,222.73%	1.49%	-0.60%	-	-
Horiz. %	-61.56%	-64.56%	-1,972.07%	-2,103.60%	99.10%	100.60%	100.00%	-
EY	48.67	46.47	1.52	1.43	-30.28	-29.87	-30.01	-
YoY %	4.73%	2,957.24%	6.29%	104.72%	-1.37%	0.47%	-	-
Horiz. %	-162.18%	-154.85%	-5.06%	-4.77%	100.90%	99.53%	100.00%	-
DY	2.11	2.18	2.45	3.42	4.76	4.59	4.53	-39.88%
YoY %	-3.21%	-11.02%	-28.36%	-28.15%	3.70%	1.32%	-	-
Horiz. %	46.58%	48.12%	54.08%	75.50%	105.08%	101.32%	100.00%	-
P/NAPS	0.64	0.63	0.78	0.73	0.41	0.42	0.42	32.38%
YoY %	1.59%	-19.23%	6.85%	78.05%	-2.38%	0.00%	-	-
Horiz. %	152.38%	150.00%	185.71%	173.81%	97.62%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	29/08/07	24/05/07	28/02/07	30/11/06	30/08/06	29/05/06	-
Price	2.34	2.47	2.33	1.86	1.48	0.99	0.96	-
P/RPS	0.19	0.15	0.12	0.10	0.08	0.06	0.06	115.49%
YoY %	26.67%	25.00%	20.00%	25.00%	33.33%	0.00%	-	-
Horiz. %	316.67%	250.00%	200.00%	166.67%	133.33%	100.00%	100.00%	-
P/EPS	2.03	2.32	75.01	89.24	-4.65	-3.04	-2.88	-
YoY %	-12.50%	-96.91%	-15.95%	2,019.14%	-52.96%	-5.56%	-	-
Horiz. %	-70.49%	-80.56%	-2,604.51%	-3,098.61%	161.46%	105.56%	100.00%	-
EY	49.30	43.08	1.33	1.12	-21.48	-32.89	-34.70	-
YoY %	14.44%	3,139.10%	18.75%	105.21%	34.69%	5.22%	-	-
Horiz. %	-142.07%	-124.15%	-3.83%	-3.23%	61.90%	94.78%	100.00%	-
DY	2.14	2.02	2.15	2.69	3.38	5.05	5.24	-44.92%
YoY %	5.94%	-6.05%	-20.07%	-20.41%	-33.07%	-3.63%	-	-
Horiz. %	40.84%	38.55%	41.03%	51.34%	64.50%	96.37%	100.00%	-
P/NAPS	0.63	0.68	0.89	0.93	0.58	0.39	0.37	42.54%
YoY %	-7.35%	-23.60%	-4.30%	60.34%	48.72%	5.41%	-	-
Horiz. %	170.27%	183.78%	240.54%	251.35%	156.76%	105.41%	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