[CMSB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 157.13%
YoY- -51.11%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,168,890 5,284,541 1,020,344 1,082,662 1,378,990 1,242,771 1,176,969 31.78%
PBT 517,806 340,354 130,955 82,310 168,057 137,451 179,425 19.31%
Tax -262,292 -157,644 -102,206 -58,640 -119,645 -51,679 -105,688 16.34%
NP 255,514 182,710 28,749 23,670 48,412 85,772 73,737 23.00%
-
NP to SH 6,864 -117,987 28,749 23,670 48,412 85,772 73,737 -32.66%
-
Tax Rate 50.65% 46.32% 78.05% 71.24% 71.19% 37.60% 58.90% -
Total Cost 5,913,376 5,101,831 991,595 1,058,992 1,330,578 1,156,999 1,103,232 32.27%
-
Net Worth 848,262 853,330 796,936 764,925 734,210 746,836 636,391 4.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,439 16,473 16,465 16,414 16,388 16,306 38,962 -13.39%
Div Payout % 239.50% 0.00% 57.27% 69.35% 33.85% 19.01% 52.84% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 848,262 853,330 796,936 764,925 734,210 746,836 636,391 4.90%
NOSH 328,783 329,471 329,312 328,294 327,772 326,129 324,689 0.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.14% 3.46% 2.82% 2.19% 3.51% 6.90% 6.26% -
ROE 0.81% -13.83% 3.61% 3.09% 6.59% 11.48% 11.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,876.28 1,603.95 309.84 329.78 420.72 381.07 362.49 31.50%
EPS 2.08 -35.81 8.73 7.21 14.77 26.30 22.71 -32.84%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 12.00 -13.57%
NAPS 2.58 2.59 2.42 2.33 2.24 2.29 1.96 4.68%
Adjusted Per Share Value based on latest NOSH - 328,745
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 573.95 491.67 94.93 100.73 128.30 115.63 109.50 31.78%
EPS 0.64 -10.98 2.67 2.20 4.50 7.98 6.86 -32.64%
DPS 1.53 1.53 1.53 1.53 1.52 1.52 3.63 -13.40%
NAPS 0.7892 0.7939 0.7415 0.7117 0.6831 0.6948 0.5921 4.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.46 0.93 1.50 1.99 1.74 2.34 1.85 -
P/RPS 0.08 0.06 0.48 0.60 0.41 0.61 0.51 -26.55%
P/EPS 69.93 -2.60 17.18 27.60 11.78 8.90 8.15 43.05%
EY 1.43 -38.51 5.82 3.62 8.49 11.24 12.28 -30.10%
DY 3.42 5.38 3.33 2.51 2.87 2.14 6.49 -10.12%
P/NAPS 0.57 0.36 0.62 0.85 0.78 1.02 0.94 -7.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.86 0.94 1.45 2.33 1.73 2.01 2.10 -
P/RPS 0.10 0.06 0.47 0.71 0.41 0.53 0.58 -25.38%
P/EPS 89.09 -2.62 16.61 32.32 11.71 7.64 9.25 45.83%
EY 1.12 -38.10 6.02 3.09 8.54 13.08 10.81 -31.45%
DY 2.69 5.32 3.45 2.15 2.89 2.49 5.71 -11.78%
P/NAPS 0.72 0.36 0.60 1.00 0.77 0.88 1.07 -6.38%

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