[CCM] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 26.61%
YoY- 32.62%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,660,489 1,597,461 1,939,044 1,747,037 1,256,242 898,555 782,347 13.35%
PBT 77,352 24,999 56,260 133,060 97,542 186,472 83,594 -1.28%
Tax -30,691 -16,780 -17,106 -30,369 -17,883 -26,502 -23,004 4.92%
NP 46,661 8,219 39,154 102,691 79,659 159,970 60,590 -4.25%
-
NP to SH 25,327 -3,476 24,196 81,800 61,679 142,630 53,917 -11.82%
-
Tax Rate 39.68% 67.12% 30.41% 22.82% 18.33% 14.21% 27.52% -
Total Cost 1,613,828 1,589,242 1,899,890 1,644,346 1,176,583 738,585 721,757 14.34%
-
Net Worth 777,069 738,520 753,281 757,076 712,865 713,401 604,160 4.28%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,692 32,254 27,198 72,091 81,524 87,002 62,408 -25.46%
Div Payout % 42.22% 0.00% 112.41% 88.13% 132.18% 61.00% 115.75% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 777,069 738,520 753,281 757,076 712,865 713,401 604,160 4.28%
NOSH 404,723 399,200 400,681 402,700 393,848 383,549 372,938 1.37%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.81% 0.51% 2.02% 5.88% 6.34% 17.80% 7.74% -
ROE 3.26% -0.47% 3.21% 10.80% 8.65% 19.99% 8.92% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 410.28 400.17 483.94 433.83 318.97 234.27 209.78 11.82%
EPS 6.26 -0.87 6.04 20.31 15.66 37.19 14.46 -13.01%
DPS 2.65 8.00 6.79 18.00 20.70 22.68 16.73 -26.43%
NAPS 1.92 1.85 1.88 1.88 1.81 1.86 1.62 2.87%
Adjusted Per Share Value based on latest NOSH - 402,700
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 990.18 952.59 1,156.29 1,041.79 749.12 535.82 466.53 13.35%
EPS 15.10 -2.07 14.43 48.78 36.78 85.05 32.15 -11.82%
DPS 6.38 19.23 16.22 42.99 48.61 51.88 37.22 -25.45%
NAPS 4.6338 4.4039 4.4919 4.5146 4.2509 4.2541 3.6027 4.28%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.68 2.15 2.33 2.84 3.24 3.14 2.45 -
P/RPS 0.41 0.54 0.48 0.65 1.02 1.34 1.17 -16.02%
P/EPS 26.85 -246.92 38.58 13.98 20.69 8.44 16.95 7.96%
EY 3.72 -0.40 2.59 7.15 4.83 11.84 5.90 -7.39%
DY 1.58 3.72 2.91 6.34 6.39 7.22 6.83 -21.64%
P/NAPS 0.88 1.16 1.24 1.51 1.79 1.69 1.51 -8.60%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 26/08/10 27/08/09 28/08/08 28/08/07 25/08/06 18/08/05 -
Price 1.44 2.02 2.51 2.82 2.90 3.38 2.93 -
P/RPS 0.35 0.50 0.52 0.65 0.91 1.44 1.40 -20.62%
P/EPS 23.01 -231.99 41.57 13.88 18.52 9.09 20.27 2.13%
EY 4.35 -0.43 2.41 7.20 5.40 11.00 4.93 -2.06%
DY 1.84 3.96 2.70 6.38 7.14 6.71 5.71 -17.19%
P/NAPS 0.75 1.09 1.34 1.50 1.60 1.82 1.81 -13.65%

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