[CMSB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.78%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 863,881 4,011,192 5,974,248 4,046,452 1,093,964 1,132,361 1,394,509 -7.66%
PBT 170,173 959,989 484,362 301,966 128,760 28,480 195,018 -2.24%
Tax -41,402 -161,955 -240,709 -187,984 -105,051 -28,854 -139,711 -18.33%
NP 128,771 798,034 243,653 113,982 23,709 -374 55,307 15.11%
-
NP to SH 80,644 379,849 -104,441 1,464 23,709 -374 55,307 6.48%
-
Tax Rate 24.33% 16.87% 49.70% 62.25% 81.59% 101.31% 71.64% -
Total Cost 735,110 3,213,158 5,730,595 3,932,470 1,070,255 1,132,735 1,339,202 -9.50%
-
Net Worth 1,209,034 1,215,113 834,292 763,799 772,539 745,389 803,250 7.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 16,477 16,466 16,473 16,469 16,437 16,394 16,000 0.49%
Div Payout % 20.43% 4.33% 0.00% 1,124.99% 69.33% 0.00% 28.93% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,209,034 1,215,113 834,292 763,799 772,539 745,389 803,250 7.04%
NOSH 329,437 329,299 328,461 334,999 330,144 328,365 327,857 0.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.91% 19.90% 4.08% 2.82% 2.17% -0.03% 3.97% -
ROE 6.67% 31.26% -12.52% 0.19% 3.07% -0.05% 6.89% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 262.23 1,218.10 1,818.86 1,207.90 331.36 344.85 425.34 -7.73%
EPS 24.48 115.35 -31.80 0.44 7.18 -0.11 16.87 6.39%
DPS 5.00 5.00 5.00 5.00 5.00 4.99 4.88 0.40%
NAPS 3.67 3.69 2.54 2.28 2.34 2.27 2.45 6.96%
Adjusted Per Share Value based on latest NOSH - 334,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.37 373.19 555.82 376.47 101.78 105.35 129.74 -7.66%
EPS 7.50 35.34 -9.72 0.14 2.21 -0.03 5.15 6.45%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.49 0.44%
NAPS 1.1248 1.1305 0.7762 0.7106 0.7187 0.6935 0.7473 7.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.37 1.05 1.08 1.58 2.05 2.00 -
P/RPS 0.61 0.19 0.06 0.09 0.48 0.59 0.47 4.43%
P/EPS 6.54 2.05 -3.30 247.13 22.00 -1,799.86 11.86 -9.43%
EY 15.30 48.67 -30.28 0.40 4.55 -0.06 8.43 10.43%
DY 3.13 2.11 4.76 4.63 3.16 2.44 2.44 4.23%
P/NAPS 0.44 0.64 0.41 0.47 0.68 0.90 0.82 -9.84%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 -
Price 1.15 2.34 1.48 1.00 1.65 1.96 1.85 -
P/RPS 0.44 0.19 0.08 0.08 0.50 0.57 0.43 0.38%
P/EPS 4.70 2.03 -4.65 228.83 22.98 -1,720.85 10.97 -13.16%
EY 21.29 49.30 -21.48 0.44 4.35 -0.06 9.12 15.16%
DY 4.35 2.14 3.38 5.00 3.03 2.55 2.64 8.67%
P/NAPS 0.31 0.63 0.58 0.44 0.71 0.86 0.76 -13.87%

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