[CCM] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
05-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -44.66%
YoY- -90.0%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 606,869 563,731 499,576 525,356 572,981 538,440 -0.12%
PBT 148,997 54,698 49,420 17,041 64,557 64,409 -0.87%
Tax -14,626 -13,677 -9,706 -6,059 -12,790 -12,331 -0.17%
NP 134,371 41,021 39,714 10,982 51,767 52,078 -0.99%
-
NP to SH 134,371 41,021 39,714 5,178 51,767 52,078 -0.99%
-
Tax Rate 9.82% 25.00% 19.64% 35.56% 19.81% 19.14% -
Total Cost 472,498 522,710 459,862 514,374 521,214 486,362 0.03%
-
Net Worth 579,860 505,152 500,039 475,055 477,204 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 60,534 47,768 29,879 33,488 27,600 24,304 -0.95%
Div Payout % 45.05% 116.45% 75.24% 646.75% 53.32% 46.67% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 579,860 505,152 500,039 475,055 477,204 0 -100.00%
NOSH 360,162 350,800 352,140 354,519 174,800 178,701 -0.73%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 22.14% 7.28% 7.95% 2.09% 9.03% 9.67% -
ROE 23.17% 8.12% 7.94% 1.09% 10.85% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 168.50 160.70 141.87 148.19 327.79 301.31 0.61%
EPS 37.31 11.69 11.28 1.46 29.61 29.14 -0.25%
DPS 16.81 13.62 8.46 9.45 15.79 13.60 -0.22%
NAPS 1.61 1.44 1.42 1.34 2.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 354,519
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 361.89 336.16 297.91 313.28 341.68 321.08 -0.12%
EPS 80.13 24.46 23.68 3.09 30.87 31.06 -0.99%
DPS 36.10 28.49 17.82 19.97 16.46 14.49 -0.95%
NAPS 3.4578 3.0123 2.9818 2.8328 2.8456 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.02 1.47 1.80 1.75 2.95 0.00 -
P/RPS 1.20 0.91 1.27 1.18 0.90 0.00 -100.00%
P/EPS 5.41 12.57 15.96 119.82 9.96 0.00 -100.00%
EY 18.47 7.95 6.27 0.83 10.04 0.00 -100.00%
DY 8.32 9.26 4.70 5.40 5.35 0.00 -100.00%
P/NAPS 1.25 1.02 1.27 1.31 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 20/08/04 07/08/03 30/10/02 05/10/01 10/08/00 - -
Price 2.13 1.50 1.69 1.48 2.86 0.00 -
P/RPS 1.26 0.93 1.19 1.00 0.87 0.00 -100.00%
P/EPS 5.71 12.83 14.99 101.33 9.66 0.00 -100.00%
EY 17.52 7.80 6.67 0.99 10.35 0.00 -100.00%
DY 7.89 9.08 5.01 6.38 5.52 0.00 -100.00%
P/NAPS 1.32 1.04 1.19 1.10 1.05 0.00 -100.00%

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