[CCM] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 39.26%
YoY- 42.36%
Quarter Report
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,109,070 1,511,751 1,156,884 883,917 706,549 592,119 542,709 25.36%
PBT 97,908 115,800 108,792 169,039 113,868 134,184 55,273 9.98%
Tax -27,854 -26,420 -17,739 -26,161 -23,180 -14,837 -10,345 17.93%
NP 70,054 89,380 91,053 142,878 90,688 119,347 44,928 7.67%
-
NP to SH 55,638 64,606 74,048 125,645 88,259 119,347 44,928 3.62%
-
Tax Rate 28.45% 22.82% 16.31% 15.48% 20.36% 11.06% 18.72% -
Total Cost 2,039,016 1,422,371 1,065,831 741,039 615,861 472,772 497,781 26.46%
-
Net Worth 759,049 757,789 748,735 727,346 628,072 556,674 476,767 8.05%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 59,414 63,506 92,413 74,859 65,243 65,491 28,164 13.23%
Div Payout % 106.79% 98.30% 124.80% 59.58% 73.92% 54.88% 62.69% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 759,049 757,789 748,735 727,346 628,072 556,674 476,767 8.05%
NOSH 403,749 403,079 392,008 380,809 373,852 359,144 338,132 2.99%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.32% 5.91% 7.87% 16.16% 12.84% 20.16% 8.28% -
ROE 7.33% 8.53% 9.89% 17.27% 14.05% 21.44% 9.42% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 522.37 375.05 295.12 232.12 188.99 164.87 160.50 21.71%
EPS 13.78 16.03 18.89 32.99 23.61 33.23 13.29 0.60%
DPS 14.65 15.76 23.57 19.66 17.45 18.24 8.33 9.85%
NAPS 1.88 1.88 1.91 1.91 1.68 1.55 1.41 4.90%
Adjusted Per Share Value based on latest NOSH - 380,809
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,257.67 901.48 689.87 527.09 421.33 353.09 323.63 25.36%
EPS 33.18 38.53 44.16 74.92 52.63 71.17 26.79 3.62%
DPS 35.43 37.87 55.11 44.64 38.91 39.05 16.79 13.24%
NAPS 4.5263 4.5188 4.4648 4.3373 3.7453 3.3195 2.843 8.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.06 2.66 3.36 3.00 2.35 2.10 1.34 -
P/RPS 0.39 0.71 1.14 1.29 1.24 1.27 0.83 -11.81%
P/EPS 14.95 16.60 17.79 9.09 9.95 6.32 10.08 6.78%
EY 6.69 6.03 5.62 11.00 10.05 15.82 9.92 -6.34%
DY 7.11 5.92 7.02 6.55 7.43 8.68 6.22 2.25%
P/NAPS 1.10 1.41 1.76 1.57 1.40 1.35 0.95 2.47%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 08/06/07 26/05/06 25/05/05 20/05/04 19/05/03 -
Price 2.33 2.89 3.18 3.20 2.40 2.18 1.31 -
P/RPS 0.45 0.77 1.08 1.38 1.27 1.32 0.82 -9.50%
P/EPS 16.91 18.03 16.83 9.70 10.17 6.56 9.86 9.39%
EY 5.91 5.55 5.94 10.31 9.84 15.24 10.14 -8.59%
DY 6.29 5.45 7.41 6.14 7.27 8.36 6.36 -0.18%
P/NAPS 1.24 1.54 1.66 1.68 1.43 1.41 0.93 4.90%

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