[CMSB] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	4,011,192	5,974,248	4,046,452	1,093,964	1,132,361	1,394,509	1,248,705	21.45%
YoY %	-32.86%	47.64%	269.89%	-3.39%	-18.80%	11.68%	-	-
Horiz. %	321.23%	478.44%	324.05%	87.61%	90.68%	111.68%	100.00%	-
PBT	959,989	484,362	301,966	128,760	28,480	195,018	138,904	37.99%
YoY %	98.20%	60.40%	134.52%	352.11%	-85.40%	40.40%	-	-
Horiz. %	691.12%	348.70%	217.39%	92.70%	20.50%	140.40%	100.00%	-
Tax	-161,955	-240,709	-187,984	-105,051	-28,854	-139,711	-31,759	31.17%
YoY %	32.72%	-28.05%	-78.95%	-264.08%	79.35%	-339.91%	-	-
Horiz. %	509.95%	757.92%	591.91%	330.78%	90.85%	439.91%	100.00%	-
NP	798,034	243,653	113,982	23,709	-374	55,307	107,145	39.72%
YoY %	227.53%	113.76%	380.75%	6,439.30%	-100.68%	-48.38%	-	-
Horiz. %	744.82%	227.40%	106.38%	22.13%	-0.35%	51.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,849	-104,441	1,464	23,709	-374	55,307	73,940	31.34%
YoY %	463.70%	-7,233.95%	-93.83%	6,439.30%	-100.68%	-25.20%	-	-
Horiz. %	513.73%	-141.25%	1.98%	32.07%	-0.51%	74.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.87%	49.70%	62.25%	81.59%	101.31%	71.64%	22.86%	-
YoY %	-66.06%	-20.16%	-23.70%	-19.47%	41.42%	213.39%	-	-
Horiz. %	73.80%	217.41%	272.31%	356.91%	443.18%	313.39%	100.00%	-
Total Cost	3,213,158	5,730,595	3,932,470	1,070,255	1,132,735	1,339,202	1,141,560	18.81%
YoY %	-43.93%	45.73%	267.43%	-5.52%	-15.42%	17.31%	-	-
Horiz. %	281.47%	502.00%	344.48%	93.75%	99.23%	117.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,215,113	834,292	763,799	772,539	745,389	803,250	743,654	8.52%
YoY %	45.65%	9.23%	-1.13%	3.64%	-7.20%	8.01%	-	-
Horiz. %	163.40%	112.19%	102.71%	103.88%	100.23%	108.01%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	16,466	16,473	16,469	16,437	16,394	16,000	22,803	-5.27%
YoY %	-0.04%	0.02%	0.19%	0.26%	2.46%	-29.83%	-	-
Horiz. %	72.21%	72.24%	72.22%	72.08%	71.89%	70.17%	100.00%	-
Div Payout %	4.33%	0.00%	1,124.99%	69.33%	0.00%	28.93%	30.84%	-
YoY %	0.00%	0.00%	1,522.66%	0.00%	0.00%	-6.19%	-	-
Horiz. %	14.04%	0.00%	3,647.83%	224.81%	0.00%	93.81%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	1,215,113	834,292	763,799	772,539	745,389	803,250	743,654	8.52%
YoY %	45.65%	9.23%	-1.13%	3.64%	-7.20%	8.01%	-	-
Horiz. %	163.40%	112.19%	102.71%	103.88%	100.23%	108.01%	100.00%	-
NOSH	329,299	328,461	334,999	330,144	328,365	327,857	326,164	0.15%
YoY %	0.26%	-1.95%	1.47%	0.54%	0.15%	0.52%	-	-
Horiz. %	100.96%	100.70%	102.71%	101.22%	100.67%	100.52%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	19.90%	4.08%	2.82%	2.17%	-0.03%	3.97%	8.58%	-
YoY %	387.75%	44.68%	29.95%	7,333.33%	-100.76%	-53.73%	-	-
Horiz. %	231.93%	47.55%	32.87%	25.29%	-0.35%	46.27%	100.00%	-
ROE	31.26%	-12.52%	0.19%	3.07%	-0.05%	6.89%	9.94%	-
YoY %	349.68%	-6,689.47%	-93.81%	6,240.00%	-100.73%	-30.68%	-	-
Horiz. %	314.49%	-125.96%	1.91%	30.89%	-0.50%	69.32%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	1,218.10	1,818.86	1,207.90	331.36	344.85	425.34	382.85	21.26%
YoY %	-33.03%	50.58%	264.53%	-3.91%	-18.92%	11.10%	-	-
Horiz. %	318.17%	475.08%	315.50%	86.55%	90.07%	111.10%	100.00%	-
EPS	115.35	-31.80	0.44	7.18	-0.11	16.87	22.67	31.13%
YoY %	462.74%	-7,327.27%	-93.87%	6,627.27%	-100.65%	-25.58%	-	-
Horiz. %	508.82%	-140.27%	1.94%	31.67%	-0.49%	74.42%	100.00%	-
DPS	5.00	5.00	5.00	5.00	4.99	4.88	7.00	-5.45%
YoY %	0.00%	0.00%	0.00%	0.20%	2.25%	-30.29%	-	-
Horiz. %	71.43%	71.43%	71.43%	71.43%	71.29%	69.71%	100.00%	-
NAPS	3.69	2.54	2.28	2.34	2.27	2.45	2.28	8.35%
YoY %	45.28%	11.40%	-2.56%	3.08%	-7.35%	7.46%	-	-
Horiz. %	161.84%	111.40%	100.00%	102.63%	99.56%	107.46%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 330,144
RPS	373.20	555.84	376.48	101.78	105.35	129.74	116.18	21.45%
YoY %	-32.86%	47.64%	269.90%	-3.39%	-18.80%	11.67%	-	-
Horiz. %	321.23%	478.43%	324.05%	87.61%	90.68%	111.67%	100.00%	-
EPS	35.34	-9.72	0.14	2.21	-0.03	5.15	6.88	31.33%
YoY %	463.58%	-7,042.86%	-93.67%	7,466.67%	-100.58%	-25.15%	-	-
Horiz. %	513.66%	-141.28%	2.03%	32.12%	-0.44%	74.85%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.53	1.49	2.12	-5.28%
YoY %	0.00%	0.00%	0.00%	0.00%	2.68%	-29.72%	-	-
Horiz. %	72.17%	72.17%	72.17%	72.17%	72.17%	70.28%	100.00%	-
NAPS	1.1305	0.7762	0.7106	0.7188	0.6935	0.7473	0.6919	8.52%
YoY %	45.65%	9.23%	-1.14%	3.65%	-7.20%	8.01%	-	-
Horiz. %	163.39%	112.18%	102.70%	103.89%	100.23%	108.01%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	2.37	1.05	1.08	1.58	2.05	2.00	1.96	-
P/RPS	0.19	0.06	0.09	0.48	0.59	0.47	0.51	-15.16%
YoY %	216.67%	-33.33%	-81.25%	-18.64%	25.53%	-7.84%	-	-
Horiz. %	37.25%	11.76%	17.65%	94.12%	115.69%	92.16%	100.00%	-
P/EPS	2.05	-3.30	247.13	22.00	-1,799.86	11.86	8.65	-21.32%
YoY %	162.12%	-101.34%	1,023.32%	101.22%	-15,275.89%	37.11%	-	-
Horiz. %	23.70%	-38.15%	2,856.99%	254.34%	-20,807.63%	137.11%	100.00%	-
EY	48.67	-30.28	0.40	4.55	-0.06	8.43	11.57	27.04%
YoY %	260.73%	-7,670.00%	-91.21%	7,683.33%	-100.71%	-27.14%	-	-
Horiz. %	420.66%	-261.71%	3.46%	39.33%	-0.52%	72.86%	100.00%	-
DY	2.11	4.76	4.63	3.16	2.44	2.44	3.57	-8.38%
YoY %	-55.67%	2.81%	46.52%	29.51%	0.00%	-31.65%	-	-
Horiz. %	59.10%	133.33%	129.69%	88.52%	68.35%	68.35%	100.00%	-
P/NAPS	0.64	0.41	0.47	0.68	0.90	0.82	0.86	-4.80%
YoY %	56.10%	-12.77%	-30.88%	-24.44%	9.76%	-4.65%	-	-
Horiz. %	74.42%	47.67%	54.65%	79.07%	104.65%	95.35%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	30/11/06	28/11/05	30/11/04	27/11/03	27/11/02	30/11/01	-
Price	2.34	1.48	1.00	1.65	1.96	1.85	2.20	-
P/RPS	0.19	0.08	0.08	0.50	0.57	0.43	0.57	-16.72%
YoY %	137.50%	0.00%	-84.00%	-12.28%	32.56%	-24.56%	-	-
Horiz. %	33.33%	14.04%	14.04%	87.72%	100.00%	75.44%	100.00%	-
P/EPS	2.03	-4.65	228.83	22.98	-1,720.85	10.97	9.70	-22.93%
YoY %	143.66%	-102.03%	895.78%	101.34%	-15,786.87%	13.09%	-	-
Horiz. %	20.93%	-47.94%	2,359.07%	236.91%	-17,740.72%	113.09%	100.00%	-
EY	49.30	-21.48	0.44	4.35	-0.06	9.12	10.30	29.80%
YoY %	329.52%	-4,981.82%	-89.89%	7,350.00%	-100.66%	-11.46%	-	-
Horiz. %	478.64%	-208.54%	4.27%	42.23%	-0.58%	88.54%	100.00%	-
DY	2.14	3.38	5.00	3.03	2.55	2.64	3.18	-6.38%
YoY %	-36.69%	-32.40%	65.02%	18.82%	-3.41%	-16.98%	-	-
Horiz. %	67.30%	106.29%	157.23%	95.28%	80.19%	83.02%	100.00%	-
P/NAPS	0.63	0.58	0.44	0.71	0.86	0.76	0.96	-6.77%
YoY %	8.62%	31.82%	-38.03%	-17.44%	13.16%	-20.83%	-	-
Horiz. %	65.62%	60.42%	45.83%	73.96%	89.58%	79.17%	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