[CCM] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.79%
YoY- 15.57%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,314,698 1,256,242 1,156,884 1,110,060 1,002,011 898,555 883,917 30.26%
PBT 87,183 97,542 108,792 138,368 152,353 186,472 169,039 -35.66%
Tax -20,455 -17,883 -17,739 -17,343 -26,109 -26,502 -26,161 -15.11%
NP 66,728 79,659 91,053 121,025 126,244 159,970 142,878 -39.77%
-
NP to SH 47,780 61,679 74,048 104,272 108,385 142,630 125,645 -47.48%
-
Tax Rate 23.46% 18.33% 16.31% 12.53% 17.14% 14.21% 15.48% -
Total Cost 1,247,970 1,176,583 1,065,831 989,035 875,767 738,585 741,039 41.50%
-
Net Worth 395,190 712,865 748,735 385,958 719,989 713,401 727,346 -33.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 81,524 81,524 92,413 92,413 87,002 87,002 74,859 5.84%
Div Payout % 170.63% 132.18% 124.80% 88.63% 80.27% 61.00% 59.58% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 395,190 712,865 748,735 385,958 719,989 713,401 727,346 -33.39%
NOSH 395,190 393,848 392,008 385,958 385,021 383,549 380,809 2.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.08% 6.34% 7.87% 10.90% 12.60% 17.80% 16.16% -
ROE 12.09% 8.65% 9.89% 27.02% 15.05% 19.99% 17.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 332.67 318.97 295.12 287.61 260.25 234.27 232.12 27.08%
EPS 12.09 15.66 18.89 27.02 28.15 37.19 32.99 -48.75%
DPS 20.63 20.70 23.57 24.00 22.60 22.68 19.66 3.25%
NAPS 1.00 1.81 1.91 1.00 1.87 1.86 1.91 -35.01%
Adjusted Per Share Value based on latest NOSH - 385,958
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 783.98 749.12 689.87 661.95 597.52 535.82 527.09 30.26%
EPS 28.49 36.78 44.16 62.18 64.63 85.05 74.92 -47.48%
DPS 48.61 48.61 55.11 55.11 51.88 51.88 44.64 5.83%
NAPS 2.3566 4.2509 4.4648 2.3015 4.2934 4.2541 4.3373 -33.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.97 3.24 3.36 3.28 3.28 3.14 3.00 -
P/RPS 0.89 1.02 1.14 1.14 1.26 1.34 1.29 -21.90%
P/EPS 24.57 20.69 17.79 12.14 11.65 8.44 9.09 93.92%
EY 4.07 4.83 5.62 8.24 8.58 11.84 11.00 -48.42%
DY 6.95 6.39 7.02 7.32 6.89 7.22 6.55 4.02%
P/NAPS 2.97 1.79 1.76 3.28 1.75 1.69 1.57 52.89%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 26/05/06 -
Price 2.84 2.90 3.18 3.12 3.34 3.38 3.20 -
P/RPS 0.85 0.91 1.08 1.08 1.28 1.44 1.38 -27.58%
P/EPS 23.49 18.52 16.83 11.55 11.86 9.09 9.70 80.23%
EY 4.26 5.40 5.94 8.66 8.43 11.00 10.31 -44.49%
DY 7.26 7.14 7.41 7.69 6.77 6.71 6.14 11.80%
P/NAPS 2.84 1.60 1.66 3.12 1.79 1.82 1.68 41.86%

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