[CCB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	579,088	658,566	670,994	669,216	629,396	640,574	642,365	-6.67%
YoY %	-12.07%	-1.85%	0.27%	6.33%	-1.74%	-0.28%	-	-
Horiz. %	90.15%	102.52%	104.46%	104.18%	97.98%	99.72%	100.00%	-
PBT	9,864	11,010	15,510	11,222	9,668	51,808	23,838	-44.44%
YoY %	-10.41%	-29.01%	38.21%	16.07%	-81.34%	117.33%	-	-
Horiz. %	41.38%	46.19%	65.06%	47.08%	40.56%	217.33%	100.00%	-
Tax	6,292	-3,566	-2,661	-908	-3,524	-6,112	-5,237	-
YoY %	276.44%	-34.01%	-193.06%	74.23%	42.34%	-16.71%	-	-
Horiz. %	-120.15%	68.09%	50.81%	17.34%	67.29%	116.71%	100.00%	-
NP	16,156	7,444	12,849	10,314	6,144	45,696	18,601	-8.95%
YoY %	117.03%	-42.07%	24.58%	67.87%	-86.55%	145.66%	-	-
Horiz. %	86.86%	40.02%	69.08%	55.45%	33.03%	245.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,156	7,444	12,849	10,314	6,144	45,696	18,601	-8.95%
YoY %	117.03%	-42.07%	24.58%	67.87%	-86.55%	145.66%	-	-
Horiz. %	86.86%	40.02%	69.08%	55.45%	33.03%	245.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-63.79%	32.39%	17.16%	8.09%	36.45%	11.80%	21.97%	-
YoY %	-296.94%	88.75%	112.11%	-77.81%	208.90%	-46.29%	-	-
Horiz. %	-290.35%	147.43%	78.11%	36.82%	165.91%	53.71%	100.00%	-
Total Cost	562,932	651,122	658,145	658,902	623,252	594,878	623,764	-6.60%
YoY %	-13.54%	-1.07%	-0.11%	5.72%	4.77%	-4.63%	-	-
Horiz. %	90.25%	104.39%	105.51%	105.63%	99.92%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,543	287,525	290,056	289,315	289,717	287,292	255,519	9.18%
YoY %	1.40%	-0.87%	0.26%	-0.14%	0.84%	12.43%	-	-
Horiz. %	114.10%	112.53%	113.52%	113.23%	113.38%	112.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	10,073	6,713	10,072	-	214,577	279,355	-
YoY %	-	50.05%	-33.35%	0.00%	-	-23.19%	-	-
Horiz. %	-	3.61%	2.40%	3.61%	-	76.81%	100.00%	-
Div Payout %	-	135.32%	52.25%	97.66%	-	469.58%	1,501.81%	-
YoY %	-	158.99%	-46.50%	0.00%	-	-68.73%	-	-
Horiz. %	-	9.01%	3.48%	6.50%	-	31.27%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	291,543	287,525	290,056	289,315	289,717	287,292	255,519	9.18%
YoY %	1.40%	-0.87%	0.26%	-0.14%	0.84%	12.43%	-	-
Horiz. %	114.10%	112.53%	113.52%	113.23%	113.38%	112.43%	100.00%	-
NOSH	100,723	100,730	100,700	100,722	101,052	100,740	100,729	-0.00%
YoY %	-0.01%	0.03%	-0.02%	-0.33%	0.31%	0.01%	-	-
Horiz. %	99.99%	100.00%	99.97%	99.99%	100.32%	100.01%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.79%	1.13%	1.91%	1.54%	0.98%	7.13%	2.90%	-
YoY %	146.90%	-40.84%	24.03%	57.14%	-86.26%	145.86%	-	-
Horiz. %	96.21%	38.97%	65.86%	53.10%	33.79%	245.86%	100.00%	-
ROE	5.54%	2.59%	4.43%	3.56%	2.12%	15.91%	7.28%	-
YoY %	113.90%	-41.53%	24.44%	67.92%	-86.68%	118.54%	-	-
Horiz. %	76.10%	35.58%	60.85%	48.90%	29.12%	218.54%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	574.93	653.79	666.33	664.41	622.84	635.86	637.71	-6.66%
YoY %	-12.06%	-1.88%	0.29%	6.67%	-2.05%	-0.29%	-	-
Horiz. %	90.16%	102.52%	104.49%	104.19%	97.67%	99.71%	100.00%	-
EPS	16.04	7.39	12.76	10.24	6.08	45.36	18.47	-8.96%
YoY %	117.05%	-42.08%	24.61%	68.42%	-86.60%	145.59%	-	-
Horiz. %	86.84%	40.01%	69.09%	55.44%	32.92%	245.59%	100.00%	-
DPS	0.00	10.00	6.67	10.00	0.00	213.00	277.33	-
YoY %	0.00%	49.93%	-33.30%	0.00%	0.00%	-23.20%	-	-
Horiz. %	0.00%	3.61%	2.41%	3.61%	0.00%	76.80%	100.00%	-
NAPS	2.8945	2.8544	2.8804	2.8724	2.867	2.8518	2.5367	9.18%
YoY %	1.40%	-0.90%	0.28%	0.19%	0.53%	12.42%	-	-
Horiz. %	114.10%	112.52%	113.55%	113.23%	113.02%	112.42%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,863
RPS	574.81	653.70	666.03	664.27	624.74	635.84	637.62	-6.67%
YoY %	-12.07%	-1.85%	0.26%	6.33%	-1.75%	-0.28%	-	-
Horiz. %	90.15%	102.52%	104.46%	104.18%	97.98%	99.72%	100.00%	-
EPS	16.04	7.39	12.75	10.24	6.10	45.36	18.46	-8.93%
YoY %	117.05%	-42.04%	24.51%	67.87%	-86.55%	145.72%	-	-
Horiz. %	86.89%	40.03%	69.07%	55.47%	33.04%	245.72%	100.00%	-
DPS	0.00	10.00	6.66	10.00	0.00	212.99	277.29	-
YoY %	0.00%	50.15%	-33.40%	0.00%	0.00%	-23.19%	-	-
Horiz. %	0.00%	3.61%	2.40%	3.61%	0.00%	76.81%	100.00%	-
NAPS	2.8939	2.854	2.8791	2.8718	2.8758	2.8517	2.5363	9.18%
YoY %	1.40%	-0.87%	0.25%	-0.14%	0.85%	12.44%	-	-
Horiz. %	114.10%	112.53%	113.52%	113.23%	113.39%	112.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.20	2.56	2.62	2.20	2.29	2.15	2.08	-
P/RPS	0.38	0.39	0.39	0.33	0.37	0.34	0.33	9.85%
YoY %	-2.56%	0.00%	18.18%	-10.81%	8.82%	3.03%	-	-
Horiz. %	115.15%	118.18%	118.18%	100.00%	112.12%	103.03%	100.00%	-
P/EPS	13.72	34.64	20.53	21.48	37.66	4.74	11.26	14.06%
YoY %	-60.39%	68.73%	-4.42%	-42.96%	694.51%	-57.90%	-	-
Horiz. %	121.85%	307.64%	182.33%	190.76%	334.46%	42.10%	100.00%	-
EY	7.29	2.89	4.87	4.65	2.66	21.10	8.88	-12.31%
YoY %	152.25%	-40.66%	4.73%	74.81%	-87.39%	137.61%	-	-
Horiz. %	82.09%	32.55%	54.84%	52.36%	29.95%	237.61%	100.00%	-
DY	0.00	3.91	2.54	4.55	0.00	99.07	133.33	-
YoY %	0.00%	53.94%	-44.18%	0.00%	0.00%	-25.70%	-	-
Horiz. %	0.00%	2.93%	1.91%	3.41%	0.00%	74.30%	100.00%	-
P/NAPS	0.76	0.90	0.91	0.77	0.80	0.75	0.82	-4.93%
YoY %	-15.56%	-1.10%	18.18%	-3.75%	6.67%	-8.54%	-	-
Horiz. %	92.68%	109.76%	110.98%	93.90%	97.56%	91.46%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	13/11/06	-
Price	2.25	2.16	2.58	2.30	2.60	2.25	2.29	-
P/RPS	0.39	0.33	0.39	0.35	0.42	0.35	0.36	5.47%
YoY %	18.18%	-15.38%	11.43%	-16.67%	20.00%	-2.78%	-	-
Horiz. %	108.33%	91.67%	108.33%	97.22%	116.67%	97.22%	100.00%	-
P/EPS	14.03	29.23	20.22	22.46	42.76	4.96	12.40	8.57%
YoY %	-52.00%	44.56%	-9.97%	-47.47%	762.10%	-60.00%	-	-
Horiz. %	113.15%	235.73%	163.06%	181.13%	344.84%	40.00%	100.00%	-
EY	7.13	3.42	4.95	4.45	2.34	20.16	8.06	-7.84%
YoY %	108.48%	-30.91%	11.24%	90.17%	-88.39%	150.12%	-	-
Horiz. %	88.46%	42.43%	61.41%	55.21%	29.03%	250.12%	100.00%	-
DY	0.00	4.63	2.58	4.35	0.00	94.67	121.11	-
YoY %	0.00%	79.46%	-40.69%	0.00%	0.00%	-21.83%	-	-
Horiz. %	0.00%	3.82%	2.13%	3.59%	0.00%	78.17%	100.00%	-
P/NAPS	0.78	0.76	0.90	0.80	0.91	0.79	0.90	-9.09%
YoY %	2.63%	-15.56%	12.50%	-12.09%	15.19%	-12.22%	-	-
Horiz. %	86.67%	84.44%	100.00%	88.89%	101.11%	87.78%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos