[CCB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 27.56%
YoY- 20.86%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 478,252 597,636 669,216 632,238 788,868 783,164 1,091,476 -12.83%
PBT 39,992 73,422 11,222 32,776 30,644 40,450 55,832 -5.40%
Tax -8,972 -5,396 -908 -6,498 -8,902 -14,370 -16,478 -9.62%
NP 31,020 68,026 10,314 26,278 21,742 26,080 39,354 -3.88%
-
NP to SH 31,020 68,026 10,314 26,278 21,742 26,080 39,354 -3.88%
-
Tax Rate 22.43% 7.35% 8.09% 19.83% 29.05% 35.53% 29.51% -
Total Cost 447,232 529,610 658,902 605,960 767,126 757,084 1,052,122 -13.27%
-
Net Worth 239,871 317,874 289,315 405,676 376,656 372,367 665,606 -15.62%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 251,785 282,098 10,072 419,158 10,075 10,074 29,412 42.98%
Div Payout % 811.69% 414.69% 97.66% 1,595.09% 46.34% 38.63% 74.74% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 239,871 317,874 289,315 405,676 376,656 372,367 665,606 -15.62%
NOSH 100,714 100,749 100,722 100,759 100,750 100,748 98,041 0.44%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.49% 11.38% 1.54% 4.16% 2.76% 3.33% 3.61% -
ROE 12.93% 21.40% 3.56% 6.48% 5.77% 7.00% 5.91% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 474.86 593.19 664.41 627.47 782.99 777.34 1,113.28 -13.22%
EPS 30.80 67.52 10.24 26.08 21.58 25.88 40.14 -4.31%
DPS 250.00 280.00 10.00 416.00 10.00 10.00 30.00 42.34%
NAPS 2.3817 3.1551 2.8724 4.0262 3.7385 3.696 6.789 -16.00%
Adjusted Per Share Value based on latest NOSH - 100,744
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 474.72 593.22 664.27 627.56 783.03 777.37 1,083.40 -12.83%
EPS 30.79 67.52 10.24 26.08 21.58 25.89 39.06 -3.88%
DPS 249.92 280.01 10.00 416.06 10.00 10.00 29.20 42.97%
NAPS 2.381 3.1552 2.8718 4.0268 3.7387 3.6961 6.6068 -15.62%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.62 2.19 2.20 2.28 3.00 3.26 5.10 -
P/RPS 0.55 0.37 0.33 0.36 0.38 0.42 0.46 3.02%
P/EPS 8.51 3.24 21.48 8.74 13.90 12.59 12.71 -6.46%
EY 11.76 30.83 4.65 11.44 7.19 7.94 7.87 6.91%
DY 95.42 127.85 4.55 182.46 3.33 3.07 5.88 59.04%
P/NAPS 1.10 0.69 0.77 0.57 0.80 0.88 0.75 6.58%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/07/09 30/07/08 08/08/07 10/08/06 25/07/05 02/08/04 28/07/03 -
Price 2.66 2.30 2.30 2.45 3.00 3.26 5.25 -
P/RPS 0.56 0.39 0.35 0.39 0.38 0.42 0.47 2.96%
P/EPS 8.64 3.41 22.46 9.39 13.90 12.59 13.08 -6.67%
EY 11.58 29.36 4.45 10.64 7.19 7.94 7.65 7.14%
DY 93.98 121.74 4.35 169.80 3.33 3.07 5.71 59.42%
P/NAPS 1.12 0.73 0.80 0.61 0.80 0.88 0.77 6.43%

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