Highlights

[CCB] YoY Annualized Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,589,864 853,930 642,242 653,036 692,000 618,268 484,381 21.90%
  YoY % 86.18% 32.96% -1.65% -5.63% 11.93% 27.64% -
  Horiz. % 328.23% 176.29% 132.59% 134.82% 142.86% 127.64% 100.00%
PBT 73,020 14,757 4,553 26,653 37,825 37,753 39,886 10.60%
  YoY % 394.80% 224.10% -82.92% -29.54% 0.19% -5.35% -
  Horiz. % 183.07% 37.00% 11.42% 66.82% 94.83% 94.65% 100.00%
Tax -17,112 -5,332 1,516 -4,153 -10,770 -8,045 -9,072 11.15%
  YoY % -220.93% -451.72% 136.50% 61.44% -33.87% 11.32% -
  Horiz. % 188.62% 58.77% -16.71% 45.78% 118.72% 88.68% 100.00%
NP 55,908 9,425 6,069 22,500 27,054 29,708 30,814 10.43%
  YoY % 493.17% 55.29% -73.03% -16.84% -8.93% -3.59% -
  Horiz. % 181.43% 30.59% 19.70% 73.02% 87.80% 96.41% 100.00%
NP to SH 55,908 9,425 6,069 22,500 27,054 29,708 30,814 10.43%
  YoY % 493.17% 55.29% -73.03% -16.84% -8.93% -3.59% -
  Horiz. % 181.43% 30.59% 19.70% 73.02% 87.80% 96.41% 100.00%
Tax Rate 23.43 % 36.13 % -33.29 % 15.58 % 28.47 % 21.31 % 22.74 % 0.50%
  YoY % -35.15% 208.53% -313.67% -45.28% 33.60% -6.29% -
  Horiz. % 103.03% 158.88% -146.39% 68.51% 125.20% 93.71% 100.00%
Total Cost 1,533,956 844,505 636,173 630,536 664,945 588,560 453,566 22.51%
  YoY % 81.64% 32.75% 0.89% -5.17% 12.98% 29.76% -
  Horiz. % 338.20% 186.19% 140.26% 139.02% 146.60% 129.76% 100.00%
Net Worth 250,341 205,136 198,387 195,616 186,387 180,883 153,102 8.54%
  YoY % 22.04% 3.40% 1.42% 4.95% 3.04% 18.15% -
  Horiz. % 163.51% 133.99% 129.58% 127.77% 121.74% 118.15% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 6,716 6,716 6,717 167,909 -
  YoY % 0.00% 0.00% 0.00% -0.00% -0.02% -96.00% -
  Horiz. % 0.00% 0.00% 0.00% 4.00% 4.00% 4.00% 100.00%
Div Payout % - % - % - % 29.85 % 24.83 % 22.61 % 544.90 % -
  YoY % 0.00% 0.00% 0.00% 20.22% 9.82% -95.85% -
  Horiz. % 0.00% 0.00% 0.00% 5.48% 4.56% 4.15% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 250,341 205,136 198,387 195,616 186,387 180,883 153,102 8.54%
  YoY % 22.04% 3.40% 1.42% 4.95% 3.04% 18.15% -
  Horiz. % 163.51% 133.99% 129.58% 127.77% 121.74% 118.15% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,749 100,765 100,745 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.00% -0.02% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.52 % 1.10 % 0.95 % 3.45 % 3.91 % 4.81 % 6.36 % -9.38%
  YoY % 220.00% 15.79% -72.46% -11.76% -18.71% -24.37% -
  Horiz. % 55.35% 17.30% 14.94% 54.25% 61.48% 75.63% 100.00%
ROE 22.33 % 4.59 % 3.06 % 11.50 % 14.52 % 16.42 % 20.13 % 1.74%
  YoY % 386.49% 50.00% -73.39% -20.80% -11.57% -18.43% -
  Horiz. % 110.93% 22.80% 15.20% 57.13% 72.13% 81.57% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,578.11 847.62 637.49 648.21 686.85 613.57 480.80 21.90%
  YoY % 86.18% 32.96% -1.65% -5.63% 11.94% 27.61% -
  Horiz. % 328.23% 176.29% 132.59% 134.82% 142.86% 127.61% 100.00%
EPS 55.49 9.36 6.03 22.33 26.85 29.49 30.59 10.43%
  YoY % 492.84% 55.22% -73.00% -16.83% -8.95% -3.60% -
  Horiz. % 181.40% 30.60% 19.71% 73.00% 87.77% 96.40% 100.00%
DPS 0.00 0.00 0.00 6.67 6.67 6.67 166.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -96.00% -
  Horiz. % 0.00% 0.00% 0.00% 4.00% 4.00% 4.00% 100.00%
NAPS 2.4849 2.0362 1.9692 1.9417 1.8500 1.7951 1.5197 8.54%
  YoY % 22.04% 3.40% 1.42% 4.96% 3.06% 18.12% -
  Horiz. % 163.51% 133.99% 129.58% 127.77% 121.73% 118.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,578.11 847.62 637.49 648.21 686.88 613.70 480.80 21.90%
  YoY % 86.18% 32.96% -1.65% -5.63% 11.92% 27.64% -
  Horiz. % 328.23% 176.29% 132.59% 134.82% 142.86% 127.64% 100.00%
EPS 55.49 9.36 6.03 22.33 26.85 29.49 30.59 10.43%
  YoY % 492.84% 55.22% -73.00% -16.83% -8.95% -3.60% -
  Horiz. % 181.40% 30.60% 19.71% 73.00% 87.77% 96.40% 100.00%
DPS 0.00 0.00 0.00 6.67 6.67 6.67 166.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -96.00% -
  Horiz. % 0.00% 0.00% 0.00% 4.00% 4.00% 4.00% 100.00%
NAPS 2.4849 2.0362 1.9692 1.9417 1.8501 1.7955 1.5197 8.54%
  YoY % 22.04% 3.40% 1.42% 4.95% 3.04% 18.15% -
  Horiz. % 163.51% 133.99% 129.58% 127.77% 121.74% 118.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6600 2.2500 2.4200 2.8600 3.2800 4.8800 3.4300 -
P/RPS 0.17 0.27 0.38 0.44 0.48 0.80 0.71 -21.19%
  YoY % -37.04% -28.95% -13.64% -8.33% -40.00% 12.68% -
  Horiz. % 23.94% 38.03% 53.52% 61.97% 67.61% 112.68% 100.00%
P/EPS 4.79 24.05 40.17 12.81 12.21 16.55 11.21 -13.21%
  YoY % -80.08% -40.13% 213.58% 4.91% -26.22% 47.64% -
  Horiz. % 42.73% 214.54% 358.34% 114.27% 108.92% 147.64% 100.00%
EY 20.86 4.16 2.49 7.81 8.19 6.04 8.92 15.20%
  YoY % 401.44% 67.07% -68.12% -4.64% 35.60% -32.29% -
  Horiz. % 233.86% 46.64% 27.91% 87.56% 91.82% 67.71% 100.00%
DY 0.00 0.00 0.00 2.33 2.03 1.37 48.59 -
  YoY % 0.00% 0.00% 0.00% 14.78% 48.18% -97.18% -
  Horiz. % 0.00% 0.00% 0.00% 4.80% 4.18% 2.82% 100.00%
P/NAPS 1.07 1.10 1.23 1.47 1.77 2.72 2.26 -11.71%
  YoY % -2.73% -10.57% -16.33% -16.95% -34.93% 20.35% -
  Horiz. % 47.35% 48.67% 54.42% 65.04% 78.32% 120.35% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/10/15 29/10/14 31/10/13 30/10/12 28/10/11 03/11/10 05/11/09 -
Price 3.3900 2.1400 2.4900 2.8000 3.3700 4.8200 3.4000 -
P/RPS 0.21 0.25 0.39 0.43 0.49 0.79 0.71 -18.37%
  YoY % -16.00% -35.90% -9.30% -12.24% -37.97% 11.27% -
  Horiz. % 29.58% 35.21% 54.93% 60.56% 69.01% 111.27% 100.00%
P/EPS 6.11 22.87 41.33 12.54 12.55 16.35 11.12 -9.49%
  YoY % -73.28% -44.66% 229.59% -0.08% -23.24% 47.03% -
  Horiz. % 54.95% 205.67% 371.67% 112.77% 112.86% 147.03% 100.00%
EY 16.37 4.37 2.42 7.98 7.97 6.12 9.00 10.48%
  YoY % 274.60% 80.58% -69.67% 0.13% 30.23% -32.00% -
  Horiz. % 181.89% 48.56% 26.89% 88.67% 88.56% 68.00% 100.00%
DY 0.00 0.00 0.00 2.38 1.98 1.38 49.02 -
  YoY % 0.00% 0.00% 0.00% 20.20% 43.48% -97.18% -
  Horiz. % 0.00% 0.00% 0.00% 4.86% 4.04% 2.82% 100.00%
P/NAPS 1.36 1.05 1.26 1.44 1.82 2.69 2.24 -7.98%
  YoY % 29.52% -16.67% -12.50% -20.88% -32.34% 20.09% -
  Horiz. % 60.71% 46.87% 56.25% 64.29% 81.25% 120.09% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

649  291  544  440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.010.00 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 IRIS 0.23+0.025 
 DGB 0.030.00 
 KNM 0.225+0.01 
 SANICHI 0.090.00 
 VIVOCOM 0.045+0.01 
 PDZ 0.085+0.015 
 VELESTO 0.1550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers