Highlights

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


View:


Show?  YoY % Horiz. %

Cumulative 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 1,192,398 640,448 481,682 489,777 519,000 463,701 363,286 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 54,765 11,068 3,415 19,990 28,369 28,315 29,915 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 -12,834 -3,999 1,137 -3,115 -8,078 -6,034 -6,804 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 41,931 7,069 4,552 16,875 20,291 22,281 23,111 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 41,931 7,069 4,552 16,875 20,291 22,281 23,111 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 1,150,467 633,379 477,130 472,902 498,709 441,420 340,175 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 - - - 5,037 5,037 5,038 125,931 -
  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 16.75 % 3.45 % 2.29 % 8.63 % 10.89 % 12.32 % 15.10 % 1.74%
  YoY % 385.51% 50.66% -73.46% -20.75% -11.61% -18.41% -
  Horiz. % 110.93% 22.85% 15.17% 57.15% 72.12% 81.59% 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 1,183.58 635.71 478.12 486.16 515.14 460.18 360.60 21.90%
  YoY % 86.18% 32.96% -1.65% -5.63% 11.94% 27.62% -
  Horiz. % 328.23% 176.29% 132.59% 134.82% 142.86% 127.62% 100.00%
EPS 41.62 7.02 4.52 16.75 20.14 22.12 22.94 10.43%
  YoY % 492.88% 55.31% -73.01% -16.83% -8.95% -3.57% -
  Horiz. % 181.43% 30.60% 19.70% 73.02% 87.79% 96.43% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 125.00 -
  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 1,183.58 635.71 478.12 486.16 515.16 460.27 360.60 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%
EPS 41.62 7.02 4.52 16.75 20.14 22.12 22.94 10.43%
  YoY % 492.88% 55.31% -73.01% -16.83% -8.95% -3.57% -
  Horiz. % 181.43% 30.60% 19.70% 73.02% 87.79% 96.43% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 125.00 -
  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 0.22 0.35 0.51 0.59 0.64 1.06 0.95 -21.63%
  YoY % -37.14% -31.37% -13.56% -7.81% -39.62% 11.58% -
  Horiz. % 23.16% 36.84% 53.68% 62.11% 67.37% 111.58% 100.00%
P/EPS 6.39 32.07 53.56 17.07 16.29 22.07 14.95 -13.20%
  YoY % -80.07% -40.12% 213.77% 4.79% -26.19% 47.63% -
  Horiz. % 42.74% 214.52% 358.26% 114.18% 108.96% 147.63% 100.00%
EY 15.65 3.12 1.87 5.86 6.14 4.53 6.69 15.21%
  YoY % 401.60% 66.84% -68.09% -4.56% 35.54% -32.29% -
  Horiz. % 233.93% 46.64% 27.95% 87.59% 91.78% 67.71% 100.00%
DY 0.00 0.00 0.00 1.75 1.52 1.02 36.44 -
  YoY % 0.00% 0.00% 0.00% 15.13% 49.02% -97.20% -
  Horiz. % 0.00% 0.00% 0.00% 4.80% 4.17% 2.80% 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 0.29 0.34 0.52 0.58 0.65 1.05 0.94 -17.79%
  YoY % -14.71% -34.62% -10.34% -10.77% -38.10% 11.70% -
  Horiz. % 30.85% 36.17% 55.32% 61.70% 69.15% 111.70% 100.00%
P/EPS 8.14 30.50 55.11 16.72 16.73 21.80 14.82 -9.50%
  YoY % -73.31% -44.66% 229.61% -0.06% -23.26% 47.10% -
  Horiz. % 54.93% 205.80% 371.86% 112.82% 112.89% 147.10% 100.00%
EY 12.28 3.28 1.81 5.98 5.98 4.59 6.75 10.48%
  YoY % 274.39% 81.22% -69.73% 0.00% 30.28% -32.00% -
  Horiz. % 181.93% 48.59% 26.81% 88.59% 88.59% 68.00% 100.00%
DY 0.00 0.00 0.00 1.79 1.48 1.04 36.76 -
  YoY % 0.00% 0.00% 0.00% 20.95% 42.31% -97.17% -
  Horiz. % 0.00% 0.00% 0.00% 4.87% 4.03% 2.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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