[CMSB] YoY 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- 63.65%
YoY- 330.33%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
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 1,677,876 1,483,234 245,145 318,765 368,464 383,983 389,917 27.52%
PBT 114,681 81,237 42,849 40,654 -13,176 13,785 15,238 39.96%
Tax -66,887 -45,304 -21,043 -23,888 5,897 -13,785 -15,238 27.94%
NP 47,794 35,933 21,806 16,766 -7,279 0 0 -
-
NP to SH 13,660 -97,645 21,806 16,766 -7,279 -384 -12,216 -
-
Tax Rate 58.32% 55.77% 49.11% 58.76% - 100.00% 100.00% -
Total Cost 1,630,082 1,447,301 223,339 301,999 375,743 383,983 389,917 26.90%
-
Net Worth 658,644 1,532,077 797,137 765,976 734,457 732,800 638,489 0.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,466 16,473 16,469 16,437 16,394 16,000 22,803 -5.27%
Div Payout % 120.54% 0.00% 75.53% 98.04% 0.00% 0.00% 0.00% -
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 658,644 1,532,077 797,137 765,976 734,457 732,800 638,489 0.51%
NOSH 329,322 329,479 329,395 328,745 327,882 320,000 325,760 0.18%
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 2.85% 2.42% 8.90% 5.26% -1.98% 0.00% 0.00% -
ROE 2.07% -6.37% 2.74% 2.19% -0.99% -0.05% -1.91% -
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 509.49 450.18 74.42 96.96 112.38 119.99 119.69 27.29%
EPS 4.15 -29.64 6.62 5.10 -2.22 -0.12 -3.75 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 7.00 -5.45%
NAPS 2.00 4.65 2.42 2.33 2.24 2.29 1.96 0.33%
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 156.10 137.99 22.81 29.66 34.28 35.72 36.28 27.51%
EPS 1.27 -9.08 2.03 1.56 -0.68 -0.04 -1.14 -
DPS 1.53 1.53 1.53 1.53 1.53 1.49 2.12 -5.28%
NAPS 0.6128 1.4254 0.7416 0.7126 0.6833 0.6818 0.594 0.52%
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 0.29 0.21 2.02 2.05 1.55 1.95 1.55 -24.36%
P/EPS 35.20 -3.14 22.66 39.02 -78.38 -1,950.00 -49.33 -
EY 2.84 -31.87 4.41 2.56 -1.28 -0.05 -2.03 -
DY 3.42 5.38 3.33 2.51 2.87 2.14 3.78 -1.65%
P/NAPS 0.73 0.20 0.62 0.85 0.78 1.02 0.94 -4.12%
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 0.37 0.21 1.95 2.40 1.54 1.68 1.75 -22.80%
P/EPS 44.84 -3.17 21.90 45.69 -77.93 -1,675.00 -56.00 -
EY 2.23 -31.53 4.57 2.19 -1.28 -0.06 -1.79 -
DY 2.69 5.32 3.45 2.15 2.89 2.49 3.33 -3.49%
P/NAPS 0.93 0.20 0.60 1.00 0.77 0.88 1.07 -2.30%

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