[CCM] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -38.91%
YoY- -59.87%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 883,917 814,219 796,712 782,347 706,549 696,941 643,566 23.58%
PBT 169,039 130,305 137,194 83,594 113,868 189,966 158,786 4.26%
Tax -26,161 -24,226 -23,279 -23,004 -23,180 -22,300 -17,611 30.22%
NP 142,878 106,079 113,915 60,590 90,688 167,666 141,175 0.80%
-
NP to SH 125,645 90,221 102,837 53,917 88,259 167,666 141,175 -7.48%
-
Tax Rate 15.48% 18.59% 16.97% 27.52% 20.36% 11.74% 11.09% -
Total Cost 741,039 708,140 682,797 721,757 615,861 529,275 502,391 29.60%
-
Net Worth 727,346 772,257 643,121 604,160 628,072 607,765 580,571 16.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 74,859 74,859 62,408 62,408 65,243 25,611 60,534 15.22%
Div Payout % 59.58% 82.97% 60.69% 115.75% 73.92% 15.28% 42.88% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 727,346 772,257 643,121 604,160 628,072 607,765 580,571 16.22%
NOSH 380,809 374,882 373,907 372,938 373,852 363,931 362,857 3.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.16% 13.03% 14.30% 7.74% 12.84% 24.06% 21.94% -
ROE 17.27% 11.68% 15.99% 8.92% 14.05% 27.59% 24.32% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 232.12 217.19 213.08 209.78 188.99 191.50 177.36 19.66%
EPS 32.99 24.07 27.50 14.46 23.61 46.07 38.91 -10.42%
DPS 19.66 20.00 16.69 16.73 17.45 7.11 16.68 11.59%
NAPS 1.91 2.06 1.72 1.62 1.68 1.67 1.60 12.54%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 527.09 485.53 475.09 466.53 421.33 415.60 383.77 23.58%
EPS 74.92 53.80 61.32 32.15 52.63 99.98 84.19 -7.48%
DPS 44.64 44.64 37.22 37.22 38.91 15.27 36.10 15.22%
NAPS 4.3373 4.6051 3.835 3.6027 3.7453 3.6242 3.462 16.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 2.67 2.76 2.45 2.35 2.40 2.11 -
P/RPS 1.29 1.23 1.30 1.17 1.24 1.25 1.19 5.53%
P/EPS 9.09 11.09 10.04 16.95 9.95 5.21 5.42 41.20%
EY 11.00 9.01 9.96 5.90 10.05 19.20 18.44 -29.15%
DY 6.55 7.49 6.05 6.83 7.43 2.96 7.91 -11.82%
P/NAPS 1.57 1.30 1.60 1.51 1.40 1.44 1.32 12.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 28/02/05 25/11/04 -
Price 3.20 2.78 2.70 2.93 2.40 2.33 2.21 -
P/RPS 1.38 1.28 1.27 1.40 1.27 1.22 1.25 6.82%
P/EPS 9.70 11.55 9.82 20.27 10.17 5.06 5.68 42.91%
EY 10.31 8.66 10.19 4.93 9.84 19.77 17.60 -30.01%
DY 6.14 7.19 6.18 5.71 7.27 3.05 7.55 -12.88%
P/NAPS 1.68 1.35 1.57 1.81 1.43 1.40 1.38 14.02%

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