[CCM] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.27%
YoY- -46.19%
Quarter Report
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,002,011 898,555 883,917 814,219 796,712 782,347 706,549 26.20%
PBT 152,353 186,472 169,039 130,305 137,194 83,594 113,868 21.40%
Tax -26,109 -26,502 -26,161 -24,226 -23,279 -23,004 -23,180 8.24%
NP 126,244 159,970 142,878 106,079 113,915 60,590 90,688 24.64%
-
NP to SH 108,385 142,630 125,645 90,221 102,837 53,917 88,259 14.66%
-
Tax Rate 17.14% 14.21% 15.48% 18.59% 16.97% 27.52% 20.36% -
Total Cost 875,767 738,585 741,039 708,140 682,797 721,757 615,861 26.42%
-
Net Worth 719,989 713,401 727,346 772,257 643,121 604,160 628,072 9.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 87,002 87,002 74,859 74,859 62,408 62,408 65,243 21.13%
Div Payout % 80.27% 61.00% 59.58% 82.97% 60.69% 115.75% 73.92% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 719,989 713,401 727,346 772,257 643,121 604,160 628,072 9.52%
NOSH 385,021 383,549 380,809 374,882 373,907 372,938 373,852 1.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.60% 17.80% 16.16% 13.03% 14.30% 7.74% 12.84% -
ROE 15.05% 19.99% 17.27% 11.68% 15.99% 8.92% 14.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 260.25 234.27 232.12 217.19 213.08 209.78 188.99 23.75%
EPS 28.15 37.19 32.99 24.07 27.50 14.46 23.61 12.42%
DPS 22.60 22.68 19.66 20.00 16.69 16.73 17.45 18.79%
NAPS 1.87 1.86 1.91 2.06 1.72 1.62 1.68 7.39%
Adjusted Per Share Value based on latest NOSH - 374,882
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 597.52 535.82 527.09 485.53 475.09 466.53 421.33 26.20%
EPS 64.63 85.05 74.92 53.80 61.32 32.15 52.63 14.66%
DPS 51.88 51.88 44.64 44.64 37.22 37.22 38.91 21.12%
NAPS 4.2934 4.2541 4.3373 4.6051 3.835 3.6027 3.7453 9.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.28 3.14 3.00 2.67 2.76 2.45 2.35 -
P/RPS 1.26 1.34 1.29 1.23 1.30 1.17 1.24 1.07%
P/EPS 11.65 8.44 9.09 11.09 10.04 16.95 9.95 11.07%
EY 8.58 11.84 11.00 9.01 9.96 5.90 10.05 -9.99%
DY 6.89 7.22 6.55 7.49 6.05 6.83 7.43 -4.90%
P/NAPS 1.75 1.69 1.57 1.30 1.60 1.51 1.40 16.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 25/08/06 26/05/06 02/03/06 24/11/05 18/08/05 25/05/05 -
Price 3.34 3.38 3.20 2.78 2.70 2.93 2.40 -
P/RPS 1.28 1.44 1.38 1.28 1.27 1.40 1.27 0.52%
P/EPS 11.86 9.09 9.70 11.55 9.82 20.27 10.17 10.78%
EY 8.43 11.00 10.31 8.66 10.19 4.93 9.84 -9.78%
DY 6.77 6.71 6.14 7.19 6.18 5.71 7.27 -4.63%
P/NAPS 1.79 1.82 1.68 1.35 1.57 1.81 1.43 16.13%

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