[CCB] YoY TTM 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- 1.28%
YoY- 106.88%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 497,115 622,777 659,063 682,367 760,114 717,605 935,215 -9.98%
PBT 30,864 42,112 41,066 34,494 20,685 30,700 67,970 -12.31%
Tax -2,582 -5,811 -3,352 -8,318 -8,032 -13,033 -21,558 -29.76%
NP 28,282 36,301 37,714 26,176 12,653 17,667 46,412 -7.91%
-
NP to SH 28,282 36,301 37,714 26,176 12,653 17,667 46,412 -7.91%
-
Tax Rate 8.37% 13.80% 8.16% 24.11% 38.83% 42.45% 31.72% -
Total Cost 468,833 586,476 621,349 656,191 747,461 699,938 888,803 -10.10%
-
Net Worth 239,864 317,885 289,720 405,615 376,752 372,326 664,277 -15.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 130,927 146,083 10,080 219,623 15,064 14,852 25,762 31.08%
Div Payout % 462.94% 402.42% 26.73% 839.03% 119.06% 84.07% 55.51% -
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 239,864 317,885 289,720 405,615 376,752 372,326 664,277 -15.60%
NOSH 100,711 100,752 100,863 100,744 100,776 100,737 97,846 0.48%
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 5.69% 5.83% 5.72% 3.84% 1.66% 2.46% 4.96% -
ROE 11.79% 11.42% 13.02% 6.45% 3.36% 4.75% 6.99% -
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 493.60 618.12 653.42 677.33 754.26 712.35 955.80 -10.41%
EPS 28.08 36.03 37.39 25.98 12.56 17.54 47.43 -8.35%
DPS 130.00 145.00 10.00 218.00 15.00 14.74 26.30 30.48%
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 493.44 618.17 654.19 677.32 754.49 712.30 928.30 -9.98%
EPS 28.07 36.03 37.44 25.98 12.56 17.54 46.07 -7.91%
DPS 129.96 145.00 10.01 218.00 14.95 14.74 25.57 31.09%
NAPS 2.3809 3.1553 2.8758 4.0262 3.7397 3.6957 6.5937 -15.60%
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 0.53 0.35 0.34 0.34 0.40 0.46 0.53 0.00%
P/EPS 9.33 6.08 5.88 8.78 23.89 18.59 10.75 -2.33%
EY 10.72 16.45 17.00 11.40 4.19 5.38 9.30 2.39%
DY 49.62 66.21 4.55 95.61 5.00 4.52 5.16 45.77%
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 0.54 0.37 0.35 0.36 0.40 0.46 0.55 -0.30%
P/EPS 9.47 6.38 6.15 9.43 23.89 18.59 11.07 -2.56%
EY 10.56 15.67 16.26 10.61 4.19 5.38 9.03 2.64%
DY 48.87 63.04 4.35 88.98 5.00 4.52 5.01 46.12%
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