[CMSB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.26%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,552,465 6,168,890 5,284,541 1,020,344 1,082,662 1,378,990 1,242,771 12.73%
PBT 894,526 517,806 340,354 130,955 82,310 168,057 137,451 36.61%
Tax -108,942 -262,292 -212,245 -102,206 -58,639 -119,645 -30,690 23.49%
NP 785,584 255,514 128,109 28,749 23,671 48,412 106,761 39.44%
-
NP to SH 388,166 6,864 -117,987 28,749 23,671 48,412 85,772 28.59%
-
Tax Rate 12.18% 50.65% 62.36% 78.05% 71.24% 71.19% 22.33% -
Total Cost 1,766,881 5,913,376 5,156,432 991,595 1,058,991 1,330,578 1,136,010 7.63%
-
Net Worth 988,629 658,644 1,532,077 797,137 765,976 734,457 732,800 5.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,477 16,466 16,473 16,469 16,437 16,394 16,000 0.49%
Div Payout % 4.24% 239.89% 0.00% 57.29% 69.44% 33.86% 18.65% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 988,629 658,644 1,532,077 797,137 765,976 734,457 732,800 5.11%
NOSH 329,543 329,322 329,479 329,395 328,745 327,882 320,000 0.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 30.78% 4.14% 2.42% 2.82% 2.19% 3.51% 8.59% -
ROE 39.26% 1.04% -7.70% 3.61% 3.09% 6.59% 11.70% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 774.55 1,873.21 1,603.91 309.76 329.33 420.57 388.37 12.18%
EPS 117.79 2.08 -35.81 8.73 7.20 14.77 26.80 27.97%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.00 2.00 4.65 2.42 2.33 2.24 2.29 4.60%
Adjusted Per Share Value based on latest NOSH - 329,395
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 237.48 573.95 491.67 94.93 100.73 128.30 115.63 12.73%
EPS 36.11 0.64 -10.98 2.67 2.20 4.50 7.98 28.59%
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.49 0.44%
NAPS 0.9198 0.6128 1.4254 0.7416 0.7127 0.6833 0.6818 5.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.29 1.46 0.93 1.50 1.99 1.74 2.34 -
P/RPS 0.30 0.08 0.06 0.48 0.60 0.41 0.60 -10.90%
P/EPS 1.94 70.05 -2.60 17.19 27.64 11.78 8.73 -22.16%
EY 51.44 1.43 -38.51 5.82 3.62 8.49 11.45 28.43%
DY 2.18 3.42 5.38 3.33 2.51 2.87 2.14 0.30%
P/NAPS 0.76 0.73 0.20 0.62 0.85 0.78 1.02 -4.78%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.00 1.86 0.94 1.45 2.33 1.73 2.01 -
P/RPS 0.26 0.10 0.06 0.47 0.71 0.41 0.52 -10.90%
P/EPS 1.70 89.24 -2.62 16.61 32.36 11.72 7.50 -21.90%
EY 58.89 1.12 -38.10 6.02 3.09 8.53 13.34 28.06%
DY 2.50 2.69 5.32 3.45 2.15 2.89 2.49 0.06%
P/NAPS 0.67 0.93 0.20 0.60 1.00 0.77 0.88 -4.44%

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