[CCM] YoY 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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,747,037 1,256,242 898,555 782,347 606,869 563,731 499,576 23.17%
PBT 133,060 97,542 186,472 83,594 148,997 54,698 49,420 17.93%
Tax -30,369 -17,883 -26,502 -23,004 -14,626 -13,677 -9,706 20.91%
NP 102,691 79,659 159,970 60,590 134,371 41,021 39,714 17.13%
-
NP to SH 81,800 61,679 142,630 53,917 134,371 41,021 39,714 12.78%
-
Tax Rate 22.82% 18.33% 14.21% 27.52% 9.82% 25.00% 19.64% -
Total Cost 1,644,346 1,176,583 738,585 721,757 472,498 522,710 459,862 23.63%
-
Net Worth 757,076 712,865 713,401 604,160 579,860 505,152 500,039 7.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 72,091 81,524 87,002 62,408 60,534 47,768 29,879 15.79%
Div Payout % 88.13% 132.18% 61.00% 115.75% 45.05% 116.45% 75.24% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 757,076 712,865 713,401 604,160 579,860 505,152 500,039 7.15%
NOSH 402,700 393,848 383,549 372,938 360,162 350,800 352,140 2.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.88% 6.34% 17.80% 7.74% 22.14% 7.28% 7.95% -
ROE 10.80% 8.65% 19.99% 8.92% 23.17% 8.12% 7.94% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 433.83 318.97 234.27 209.78 168.50 160.70 141.87 20.45%
EPS 20.31 15.66 37.19 14.46 37.31 11.69 11.28 10.28%
DPS 18.00 20.70 22.68 16.73 16.81 13.62 8.46 13.39%
NAPS 1.88 1.81 1.86 1.62 1.61 1.44 1.42 4.78%
Adjusted Per Share Value based on latest NOSH - 372,938
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,041.79 749.12 535.82 466.53 361.89 336.16 297.91 23.17%
EPS 48.78 36.78 85.05 32.15 80.13 24.46 23.68 12.78%
DPS 42.99 48.61 51.88 37.22 36.10 28.49 17.82 15.79%
NAPS 4.5146 4.2509 4.2541 3.6027 3.4578 3.0123 2.9818 7.15%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.84 3.24 3.14 2.45 2.02 1.47 1.80 -
P/RPS 0.65 1.02 1.34 1.17 1.20 0.91 1.27 -10.55%
P/EPS 13.98 20.69 8.44 16.95 5.41 12.57 15.96 -2.18%
EY 7.15 4.83 11.84 5.90 18.47 7.95 6.27 2.21%
DY 6.34 6.39 7.22 6.83 8.32 9.26 4.70 5.11%
P/NAPS 1.51 1.79 1.69 1.51 1.25 1.02 1.27 2.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 25/08/06 18/08/05 20/08/04 07/08/03 30/10/02 -
Price 2.82 2.90 3.38 2.93 2.13 1.50 1.69 -
P/RPS 0.65 0.91 1.44 1.40 1.26 0.93 1.19 -9.57%
P/EPS 13.88 18.52 9.09 20.27 5.71 12.83 14.99 -1.27%
EY 7.20 5.40 11.00 4.93 17.52 7.80 6.67 1.28%
DY 6.38 7.14 6.71 5.71 7.89 9.08 5.01 4.10%
P/NAPS 1.50 1.60 1.82 1.81 1.32 1.04 1.19 3.93%

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