[CCM] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 12.59%
YoY- 227.57%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,256,242 898,555 782,347 606,869 563,731 499,576 525,356 15.63%
PBT 97,542 186,472 83,594 148,997 54,698 49,420 17,041 33.72%
Tax -17,883 -26,502 -23,004 -14,626 -13,677 -9,706 -6,059 19.75%
NP 79,659 159,970 60,590 134,371 41,021 39,714 10,982 39.11%
-
NP to SH 61,679 142,630 53,917 134,371 41,021 39,714 5,178 51.09%
-
Tax Rate 18.33% 14.21% 27.52% 9.82% 25.00% 19.64% 35.56% -
Total Cost 1,176,583 738,585 721,757 472,498 522,710 459,862 514,374 14.77%
-
Net Worth 712,865 713,401 604,160 579,860 505,152 500,039 475,055 6.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 81,524 87,002 62,408 60,534 47,768 29,879 33,488 15.97%
Div Payout % 132.18% 61.00% 115.75% 45.05% 116.45% 75.24% 646.75% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 712,865 713,401 604,160 579,860 505,152 500,039 475,055 6.99%
NOSH 393,848 383,549 372,938 360,162 350,800 352,140 354,519 1.76%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.34% 17.80% 7.74% 22.14% 7.28% 7.95% 2.09% -
ROE 8.65% 19.99% 8.92% 23.17% 8.12% 7.94% 1.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 318.97 234.27 209.78 168.50 160.70 141.87 148.19 13.62%
EPS 15.66 37.19 14.46 37.31 11.69 11.28 1.46 48.47%
DPS 20.70 22.68 16.73 16.81 13.62 8.46 9.45 13.95%
NAPS 1.81 1.86 1.62 1.61 1.44 1.42 1.34 5.13%
Adjusted Per Share Value based on latest NOSH - 360,162
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 749.12 535.82 466.53 361.89 336.16 297.91 313.28 15.63%
EPS 36.78 85.05 32.15 80.13 24.46 23.68 3.09 51.07%
DPS 48.61 51.88 37.22 36.10 28.49 17.82 19.97 15.97%
NAPS 4.2509 4.2541 3.6027 3.4578 3.0123 2.9818 2.8328 6.99%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.24 3.14 2.45 2.02 1.47 1.80 1.75 -
P/RPS 1.02 1.34 1.17 1.20 0.91 1.27 1.18 -2.39%
P/EPS 20.69 8.44 16.95 5.41 12.57 15.96 119.82 -25.36%
EY 4.83 11.84 5.90 18.47 7.95 6.27 0.83 34.09%
DY 6.39 7.22 6.83 8.32 9.26 4.70 5.40 2.84%
P/NAPS 1.79 1.69 1.51 1.25 1.02 1.27 1.31 5.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 18/08/05 20/08/04 07/08/03 30/10/02 05/10/01 -
Price 2.90 3.38 2.93 2.13 1.50 1.69 1.48 -
P/RPS 0.91 1.44 1.40 1.26 0.93 1.19 1.00 -1.55%
P/EPS 18.52 9.09 20.27 5.71 12.83 14.99 101.33 -24.65%
EY 5.40 11.00 4.93 17.52 7.80 6.67 0.99 32.65%
DY 7.14 6.71 5.71 7.89 9.08 5.01 6.38 1.89%
P/NAPS 1.60 1.82 1.81 1.32 1.04 1.19 1.10 6.44%

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