[CCM] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 174.18%
YoY- 165.64%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,156,884 883,917 706,549 592,119 542,709 497,826 547,011 13.28%
PBT 108,792 169,039 113,868 134,184 55,273 21,832 23,485 29.09%
Tax -17,739 -26,161 -23,180 -14,837 -10,345 -9,525 -8,324 13.43%
NP 91,053 142,878 90,688 119,347 44,928 12,307 15,161 34.80%
-
NP to SH 74,048 125,645 88,259 119,347 44,928 12,307 9,357 41.14%
-
Tax Rate 16.31% 15.48% 20.36% 11.06% 18.72% 43.63% 35.44% -
Total Cost 1,065,831 741,039 615,861 472,772 497,781 485,519 531,850 12.27%
-
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 92,413 74,859 65,243 65,491 28,164 32,908 28,097 21.93%
Div Payout % 124.80% 59.58% 73.92% 54.88% 62.69% 267.40% 300.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 748,735 727,346 628,072 556,674 476,767 482,639 466,616 8.19%
NOSH 392,008 380,809 373,852 359,144 338,132 352,291 343,100 2.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.87% 16.16% 12.84% 20.16% 8.28% 2.47% 2.77% -
ROE 9.89% 17.27% 14.05% 21.44% 9.42% 2.55% 2.01% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 295.12 232.12 188.99 164.87 160.50 141.31 159.43 10.80%
EPS 18.89 32.99 23.61 33.23 13.29 3.49 2.73 38.02%
DPS 23.57 19.66 17.45 18.24 8.33 9.30 8.19 19.25%
NAPS 1.91 1.91 1.68 1.55 1.41 1.37 1.36 5.82%
Adjusted Per Share Value based on latest NOSH - 359,144
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 689.87 527.09 421.33 353.09 323.63 296.86 326.19 13.28%
EPS 44.16 74.92 52.63 71.17 26.79 7.34 5.58 41.14%
DPS 55.11 44.64 38.91 39.05 16.79 19.62 16.75 21.94%
NAPS 4.4648 4.3373 3.7453 3.3195 2.843 2.8781 2.7825 8.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.36 3.00 2.35 2.10 1.34 1.74 1.98 -
P/RPS 1.14 1.29 1.24 1.27 0.83 1.23 1.24 -1.39%
P/EPS 17.79 9.09 9.95 6.32 10.08 49.81 72.60 -20.88%
EY 5.62 11.00 10.05 15.82 9.92 2.01 1.38 26.35%
DY 7.02 6.55 7.43 8.68 6.22 5.34 4.14 9.19%
P/NAPS 1.76 1.57 1.40 1.35 0.95 1.27 1.46 3.16%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/06/07 26/05/06 25/05/05 20/05/04 19/05/03 16/05/02 10/05/01 -
Price 3.18 3.20 2.40 2.18 1.31 2.03 1.90 -
P/RPS 1.08 1.38 1.27 1.32 0.82 1.44 1.19 -1.60%
P/EPS 16.83 9.70 10.17 6.56 9.86 58.11 69.67 -21.07%
EY 5.94 10.31 9.84 15.24 10.14 1.72 1.44 26.62%
DY 7.41 6.14 7.27 8.36 6.36 4.58 4.31 9.44%
P/NAPS 1.66 1.68 1.43 1.41 0.93 1.48 1.40 2.87%

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