[CCB] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 138.45%
YoY- 8.79%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 154,046 177,259 168,736 212,821 197,265 265,890 196,067 -3.93%
PBT 34,246 3,194 9,780 10,450 11,752 2,694 19,959 9.40%
Tax -4,272 427 -1,791 -2,791 -4,712 -1,422 -8,512 -10.84%
NP 29,974 3,621 7,989 7,659 7,040 1,272 11,447 17.38%
-
NP to SH 29,974 3,621 7,989 7,659 7,040 1,272 11,447 17.38%
-
Tax Rate 12.47% -13.37% 18.31% 26.71% 40.10% 52.78% 42.65% -
Total Cost 124,072 173,638 160,747 205,162 190,225 264,618 184,620 -6.40%
-
Net Worth 317,885 289,720 405,615 376,752 372,326 664,277 624,042 -10.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 141,054 5,043 209,547 5,038 5,036 14,676 14,688 45.74%
Div Payout % 470.59% 139.28% 2,622.95% 65.79% 71.55% 1,153.85% 128.31% -
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 317,885 289,720 405,615 376,752 372,326 664,277 624,042 -10.62%
NOSH 100,752 100,863 100,744 100,776 100,737 97,846 97,921 0.47%
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 19.46% 2.04% 4.73% 3.60% 3.57% 0.48% 5.84% -
ROE 9.43% 1.25% 1.97% 2.03% 1.89% 0.19% 1.83% -
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 152.89 175.74 167.49 211.18 195.82 271.74 200.23 -4.39%
EPS 29.75 3.59 7.93 7.60 6.99 1.30 11.69 16.82%
DPS 140.00 5.00 208.00 5.00 5.00 15.00 15.00 45.05%
NAPS 3.1551 2.8724 4.0262 3.7385 3.696 6.789 6.3729 -11.04%
Adjusted Per Share Value based on latest NOSH - 100,776
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 152.91 175.95 167.49 211.25 195.81 263.92 194.62 -3.93%
EPS 29.75 3.59 7.93 7.60 6.99 1.26 11.36 17.38%
DPS 140.01 5.01 208.00 5.00 5.00 14.57 14.58 45.74%
NAPS 3.1553 2.8758 4.0262 3.7397 3.6957 6.5937 6.1943 -10.62%
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 2.19 2.20 2.28 3.00 3.26 5.10 5.00 -
P/RPS 1.43 1.25 1.36 1.42 1.66 1.88 2.50 -8.88%
P/EPS 7.36 61.28 28.75 39.47 46.65 392.31 42.77 -25.39%
EY 13.58 1.63 3.48 2.53 2.14 0.25 2.34 34.01%
DY 63.93 2.27 91.23 1.67 1.53 2.94 3.00 66.42%
P/NAPS 0.69 0.77 0.57 0.80 0.88 0.75 0.78 -2.02%
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 30/07/08 08/08/07 10/08/06 25/07/05 02/08/04 28/07/03 31/07/02 -
Price 2.30 2.30 2.45 3.00 3.26 5.25 4.94 -
P/RPS 1.50 1.31 1.46 1.42 1.66 1.93 2.47 -7.96%
P/EPS 7.73 64.07 30.90 39.47 46.65 403.85 42.26 -24.63%
EY 12.93 1.56 3.24 2.53 2.14 0.25 2.37 32.64%
DY 60.87 2.17 84.90 1.67 1.53 2.86 3.04 64.71%
P/NAPS 0.73 0.80 0.61 0.80 0.88 0.77 0.78 -1.09%

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