Highlights

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


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,474,413 803,742 640,246 645,468 644,545 566,735 481,141 20.51%
  YoY % 83.44% 25.54% -0.81% 0.14% 13.73% 17.79% -
  Horiz. % 306.44% 167.05% 133.07% 134.15% 133.96% 117.79% 100.00%
PBT 59,229 9,000 1,537 25,847 35,085 34,897 36,784 8.26%
  YoY % 558.10% 485.56% -94.05% -26.33% 0.54% -5.13% -
  Horiz. % 161.02% 24.47% 4.18% 70.27% 95.38% 94.87% 100.00%
Tax -14,033 -2,245 2,303 -2,642 -10,267 -7,587 -4,826 19.46%
  YoY % -525.08% -197.48% 187.17% 74.27% -35.32% -57.21% -
  Horiz. % 290.78% 46.52% -47.72% 54.75% 212.74% 157.21% 100.00%
NP 45,196 6,755 3,840 23,205 24,818 27,310 31,958 5.94%
  YoY % 569.07% 75.91% -83.45% -6.50% -9.12% -14.54% -
  Horiz. % 141.42% 21.14% 12.02% 72.61% 77.66% 85.46% 100.00%
NP to SH 45,196 6,755 3,840 23,205 24,818 27,310 31,958 5.94%
  YoY % 569.07% 75.91% -83.45% -6.50% -9.12% -14.54% -
  Horiz. % 141.42% 21.14% 12.02% 72.61% 77.66% 85.46% 100.00%
Tax Rate 23.69 % 24.94 % -149.84 % 10.22 % 29.26 % 21.74 % 13.12 % 10.34%
  YoY % -5.01% 116.64% -1,566.14% -65.07% 34.59% 65.70% -
  Horiz. % 180.56% 190.09% -1,142.07% 77.90% 223.02% 165.70% 100.00%
Total Cost 1,429,217 796,987 636,406 622,263 619,727 539,425 449,183 21.27%
  YoY % 79.33% 25.23% 2.27% 0.41% 14.89% 20.09% -
  Horiz. % 318.18% 177.43% 141.68% 138.53% 137.97% 120.09% 100.00%
Net Worth 250,341 205,136 198,387 195,616 186,287 180,883 153,199 8.52%
  YoY % 22.04% 3.40% 1.42% 5.01% 2.99% 18.07% -
  Horiz. % 163.41% 133.90% 129.50% 127.69% 121.60% 118.07% 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 0 0 0 10,077 10,076 10,071 130,927 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -92.31% -
  Horiz. % 0.00% 0.00% 0.00% 7.70% 7.70% 7.69% 100.00%
Div Payout % - % - % - % 43.43 % 40.60 % 36.88 % 409.69 % -
  YoY % 0.00% 0.00% 0.00% 6.97% 10.09% -91.00% -
  Horiz. % 0.00% 0.00% 0.00% 10.60% 9.91% 9.00% 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 250,341 205,136 198,387 195,616 186,287 180,883 153,199 8.52%
  YoY % 22.04% 3.40% 1.42% 5.01% 2.99% 18.07% -
  Horiz. % 163.41% 133.90% 129.50% 127.69% 121.60% 118.07% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,696 100,765 100,809 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.07% -0.04% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.89% 99.96% 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 3.07 % 0.84 % 0.60 % 3.60 % 3.85 % 4.82 % 6.64 % -12.06%
  YoY % 265.48% 40.00% -83.33% -6.49% -20.12% -27.41% -
  Horiz. % 46.23% 12.65% 9.04% 54.22% 57.98% 72.59% 100.00%
ROE 18.05 % 3.29 % 1.94 % 11.86 % 13.32 % 15.10 % 20.86 % -2.38%
  YoY % 448.63% 69.59% -83.64% -10.96% -11.79% -27.61% -
  Horiz. % 86.53% 15.77% 9.30% 56.86% 63.85% 72.39% 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 1,463.51 797.80 635.51 640.69 640.09 562.43 477.28 20.52%
  YoY % 83.44% 25.54% -0.81% 0.09% 13.81% 17.84% -
  Horiz. % 306.64% 167.16% 133.15% 134.24% 134.11% 117.84% 100.00%
EPS 44.86 6.71 3.81 23.03 24.65 27.10 31.70 5.96%
  YoY % 568.55% 76.12% -83.46% -6.57% -9.04% -14.51% -
  Horiz. % 141.51% 21.17% 12.02% 72.65% 77.76% 85.49% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 130.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -92.31% -
  Horiz. % 0.00% 0.00% 0.00% 7.69% 7.69% 7.69% 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 1,463.51 797.80 635.51 640.69 639.78 562.54 477.58 20.51%
  YoY % 83.44% 25.54% -0.81% 0.14% 13.73% 17.79% -
  Horiz. % 306.44% 167.05% 133.07% 134.15% 133.96% 117.79% 100.00%
EPS 44.86 6.71 3.81 23.03 24.63 27.11 31.72 5.94%
  YoY % 568.55% 76.12% -83.46% -6.50% -9.15% -14.53% -
  Horiz. % 141.42% 21.15% 12.01% 72.60% 77.65% 85.47% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 129.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -92.31% -
  Horiz. % 0.00% 0.00% 0.00% 7.69% 7.69% 7.69% 100.00%
NAPS 2.4849 2.0362 1.9692 1.9417 1.8491 1.7955 1.5207 8.52%
  YoY % 22.04% 3.40% 1.42% 5.01% 2.99% 18.07% -
  Horiz. % 163.41% 133.90% 129.49% 127.68% 121.60% 118.07% 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 0.18 0.28 0.38 0.45 0.51 0.87 0.72 -20.62%
  YoY % -35.71% -26.32% -15.56% -11.76% -41.38% 20.83% -
  Horiz. % 25.00% 38.89% 52.78% 62.50% 70.83% 120.83% 100.00%
P/EPS 5.93 33.56 63.49 12.42 13.31 18.01 10.82 -9.53%
  YoY % -82.33% -47.14% 411.19% -6.69% -26.10% 66.45% -
  Horiz. % 54.81% 310.17% 586.78% 114.79% 123.01% 166.45% 100.00%
EY 16.87 2.98 1.58 8.05 7.51 5.55 9.24 10.55%
  YoY % 466.11% 88.61% -80.37% 7.19% 35.32% -39.94% -
  Horiz. % 182.58% 32.25% 17.10% 87.12% 81.28% 60.06% 100.00%
DY 0.00 0.00 0.00 3.50 3.05 2.05 37.90 -
  YoY % 0.00% 0.00% 0.00% 14.75% 48.78% -94.59% -
  Horiz. % 0.00% 0.00% 0.00% 9.23% 8.05% 5.41% 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 0.23 0.27 0.39 0.44 0.53 0.86 0.71 -17.12%
  YoY % -14.81% -30.77% -11.36% -16.98% -38.37% 21.13% -
  Horiz. % 32.39% 38.03% 54.93% 61.97% 74.65% 121.13% 100.00%
P/EPS 7.56 31.92 65.33 12.16 13.67 17.78 10.73 -5.67%
  YoY % -76.32% -51.14% 437.25% -11.05% -23.12% 65.70% -
  Horiz. % 70.46% 297.48% 608.85% 113.33% 127.40% 165.70% 100.00%
EY 13.23 3.13 1.53 8.23 7.31 5.62 9.32 6.01%
  YoY % 322.68% 104.58% -81.41% 12.59% 30.07% -39.70% -
  Horiz. % 141.95% 33.58% 16.42% 88.30% 78.43% 60.30% 100.00%
DY 0.00 0.00 0.00 3.57 2.97 2.07 38.24 -
  YoY % 0.00% 0.00% 0.00% 20.20% 43.48% -94.59% -
  Horiz. % 0.00% 0.00% 0.00% 9.34% 7.77% 5.41% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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