[CMSB] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,329,713	1,050,822	1,000,835	912,631	878,824	875,230	5,389,318	-20.78%
YoY %	26.54%	4.99%	9.66%	3.85%	0.41%	-83.76%	-	-
Horiz. %	24.67%	19.50%	18.57%	16.93%	16.31%	16.24%	100.00%	-
PBT	230,522	211,177	168,210	106,712	122,144	156,649	1,025,846	-22.01%
YoY %	9.16%	25.54%	57.63%	-12.63%	-22.03%	-84.73%	-	-
Horiz. %	22.47%	20.59%	16.40%	10.40%	11.91%	15.27%	100.00%	-
Tax	-68,225	-42,549	-36,842	-34,336	-8,094	-39,316	-219,986	-17.71%
YoY %	-60.34%	-15.49%	-7.30%	-324.22%	79.41%	82.13%	-	-
Horiz. %	31.01%	19.34%	16.75%	15.61%	3.68%	17.87%	100.00%	-
NP	162,297	168,628	131,368	72,376	114,050	117,333	805,860	-23.42%
YoY %	-3.75%	28.36%	81.51%	-36.54%	-2.80%	-85.44%	-	-
Horiz. %	20.14%	20.93%	16.30%	8.98%	14.15%	14.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,035	139,935	104,712	50,789	76,587	77,108	350,549	-15.66%
YoY %	-9.93%	33.64%	106.17%	-33.68%	-0.68%	-78.00%	-	-
Horiz. %	35.95%	39.92%	29.87%	14.49%	21.85%	22.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.60%	20.15%	21.90%	32.18%	6.63%	25.10%	21.44%	-
YoY %	46.90%	-7.99%	-31.95%	385.37%	-73.59%	17.07%	-	-
Horiz. %	138.06%	93.98%	102.15%	150.09%	30.92%	117.07%	100.00%	-
Total Cost	1,167,416	882,194	869,467	840,255	764,774	757,897	4,583,458	-20.36%
YoY %	32.33%	1.46%	3.48%	9.87%	0.91%	-83.46%	-	-
Horiz. %	25.47%	19.25%	18.97%	18.33%	16.69%	16.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,327,164	1,357,841	1,350,085	1,283,662	1,243,587	1,228,595	1,202,430	1.65%
YoY %	-2.26%	0.57%	5.17%	3.22%	1.22%	2.18%	-	-
Horiz. %	110.37%	112.92%	112.28%	106.76%	103.42%	102.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	55,693	65,915	32,930	16,455	16,475	16,477	16,466	22.49%
YoY %	-15.51%	100.17%	100.12%	-0.12%	-0.01%	0.07%	-	-
Horiz. %	338.23%	400.31%	199.99%	99.93%	100.05%	100.07%	100.00%	-
Div Payout %	44.19%	47.10%	31.45%	32.40%	21.51%	21.37%	4.70%	-
YoY %	-6.18%	49.76%	-2.93%	50.63%	0.66%	354.68%	-	-
Horiz. %	940.21%	1,002.13%	669.15%	689.36%	457.66%	454.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,327,164	1,357,841	1,350,085	1,283,662	1,243,587	1,228,595	1,202,430	1.65%
YoY %	-2.26%	0.57%	5.17%	3.22%	1.22%	2.18%	-	-
Horiz. %	110.37%	112.92%	112.28%	106.76%	103.42%	102.18%	100.00%	-
NOSH	331,791	329,573	329,289	329,144	328,991	329,382	329,433	0.11%
YoY %	0.67%	0.09%	0.04%	0.05%	-0.12%	-0.02%	-	-
Horiz. %	100.72%	100.04%	99.96%	99.91%	99.87%	99.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.21%	16.05%	13.13%	7.93%	12.98%	13.41%	14.95%	-
YoY %	-23.93%	22.24%	65.57%	-38.91%	-3.21%	-10.30%	-	-
Horiz. %	81.67%	107.36%	87.83%	53.04%	86.82%	89.70%	100.00%	-
ROE	9.50%	10.31%	7.76%	3.96%	6.16%	6.28%	29.15%	-
YoY %	-7.86%	32.86%	95.96%	-35.71%	-1.91%	-78.46%	-	-
Horiz. %	32.59%	35.37%	26.62%	13.58%	21.13%	21.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	400.77	318.84	303.94	277.27	267.13	265.72	1,635.94	-20.88%
YoY %	25.70%	4.90%	9.62%	3.80%	0.53%	-83.76%	-	-
Horiz. %	24.50%	19.49%	18.58%	16.95%	16.33%	16.24%	100.00%	-
EPS	37.99	42.46	31.80	15.43	23.28	23.41	106.41	-15.76%
YoY %	-10.53%	33.52%	106.09%	-33.72%	-0.56%	-78.00%	-	-
Horiz. %	35.70%	39.90%	29.88%	14.50%	21.88%	22.00%	100.00%	-
DPS	16.79	20.00	10.00	5.00	5.00	5.00	5.00	22.34%
YoY %	-16.05%	100.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	335.80%	400.00%	200.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.00	4.12	4.10	3.90	3.78	3.73	3.65	1.53%
YoY %	-2.91%	0.49%	5.13%	3.17%	1.34%	2.19%	-	-
Horiz. %	109.59%	112.88%	112.33%	106.85%	103.56%	102.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 329,144
RPS	123.71	97.76	93.11	84.91	81.76	81.43	501.40	-20.78%
YoY %	26.54%	4.99%	9.66%	3.85%	0.41%	-83.76%	-	-
Horiz. %	24.67%	19.50%	18.57%	16.93%	16.31%	16.24%	100.00%	-
EPS	11.73	13.02	9.74	4.73	7.13	7.17	32.61	-15.65%
YoY %	-9.91%	33.68%	105.92%	-33.66%	-0.56%	-78.01%	-	-
Horiz. %	35.97%	39.93%	29.87%	14.50%	21.86%	21.99%	100.00%	-
DPS	5.18	6.13	3.06	1.53	1.53	1.53	1.53	22.51%
YoY %	-15.50%	100.33%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	338.56%	400.65%	200.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2347	1.2633	1.2561	1.1943	1.157	1.143	1.1187	1.65%
YoY %	-2.26%	0.57%	5.17%	3.22%	1.22%	2.17%	-	-
Horiz. %	110.37%	112.93%	112.28%	106.76%	103.42%	102.17%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.29	2.38	2.20	2.37	1.50	1.87	2.29	-
P/RPS	1.32	0.75	0.72	0.85	0.56	0.70	0.14	45.29%
YoY %	76.00%	4.17%	-15.29%	51.79%	-20.00%	400.00%	-	-
Horiz. %	942.86%	535.71%	514.29%	607.14%	400.00%	500.00%	100.00%	-
P/EPS	13.93	5.61	6.92	15.36	6.44	7.99	2.15	36.49%
YoY %	148.31%	-18.93%	-54.95%	138.51%	-19.40%	271.63%	-	-
Horiz. %	647.91%	260.93%	321.86%	714.42%	299.53%	371.63%	100.00%	-
EY	7.18	17.84	14.45	6.51	15.52	12.52	46.47	-26.72%
YoY %	-59.75%	23.46%	121.97%	-58.05%	23.96%	-73.06%	-	-
Horiz. %	15.45%	38.39%	31.10%	14.01%	33.40%	26.94%	100.00%	-
DY	3.17	8.40	4.55	2.11	3.33	2.67	2.18	6.43%
YoY %	-62.26%	84.62%	115.64%	-36.64%	24.72%	22.48%	-	-
Horiz. %	145.41%	385.32%	208.72%	96.79%	152.75%	122.48%	100.00%	-
P/NAPS	1.32	0.58	0.54	0.61	0.40	0.50	0.63	13.10%
YoY %	127.59%	7.41%	-11.48%	52.50%	-20.00%	-20.63%	-	-
Horiz. %	209.52%	92.06%	85.71%	96.83%	63.49%	79.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	29/08/12	26/08/11	30/08/10	26/08/09	28/08/08	29/08/07	-
Price	4.60	3.28	2.02	2.37	1.59	1.74	2.47	-
P/RPS	1.15	1.03	0.66	0.85	0.60	0.65	0.15	40.37%
YoY %	11.65%	56.06%	-22.35%	41.67%	-7.69%	333.33%	-	-
Horiz. %	766.67%	686.67%	440.00%	566.67%	400.00%	433.33%	100.00%	-
P/EPS	12.11	7.73	6.35	15.36	6.83	7.43	2.32	31.67%
YoY %	56.66%	21.73%	-58.66%	124.89%	-8.08%	220.26%	-	-
Horiz. %	521.98%	333.19%	273.71%	662.07%	294.40%	320.26%	100.00%	-
EY	8.26	12.94	15.74	6.51	14.64	13.45	43.08	-24.04%
YoY %	-36.17%	-17.79%	141.78%	-55.53%	8.85%	-68.78%	-	-
Horiz. %	19.17%	30.04%	36.54%	15.11%	33.98%	31.22%	100.00%	-
DY	3.65	6.10	4.95	2.11	3.14	2.87	2.02	10.35%
YoY %	-40.16%	23.23%	134.60%	-32.80%	9.41%	42.08%	-	-
Horiz. %	180.69%	301.98%	245.05%	104.46%	155.45%	142.08%	100.00%	-
P/NAPS	1.15	0.80	0.49	0.61	0.42	0.47	0.68	9.14%
YoY %	43.75%	63.27%	-19.67%	45.24%	-10.64%	-30.88%	-	-
Horiz. %	169.12%	117.65%	72.06%	89.71%	61.76%	69.12%	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