[CCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	670,994	669,216	629,396	640,574	642,365	632,238	589,532	9.00%
YoY %	0.27%	6.33%	-1.74%	-0.28%	1.60%	7.24%	-	-
Horiz. %	113.82%	113.52%	106.76%	108.66%	108.96%	107.24%	100.00%	-
PBT	15,510	11,222	9,668	51,808	23,838	32,776	26,432	-29.88%
YoY %	38.21%	16.07%	-81.34%	117.33%	-27.27%	24.00%	-	-
Horiz. %	58.68%	42.46%	36.58%	196.00%	90.19%	124.00%	100.00%	-
Tax	-2,661	-908	-3,524	-6,112	-5,237	-6,498	-5,832	-40.70%
YoY %	-193.06%	74.23%	42.34%	-16.71%	19.41%	-11.42%	-	-
Horiz. %	45.63%	15.57%	60.43%	104.80%	89.80%	111.42%	100.00%	-
NP	12,849	10,314	6,144	45,696	18,601	26,278	20,600	-26.97%
YoY %	24.58%	67.87%	-86.55%	145.66%	-29.21%	27.56%	-	-
Horiz. %	62.37%	50.07%	29.83%	221.83%	90.30%	127.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,849	10,314	6,144	45,696	18,601	26,278	20,600	-26.97%
YoY %	24.58%	67.87%	-86.55%	145.66%	-29.21%	27.56%	-	-
Horiz. %	62.37%	50.07%	29.83%	221.83%	90.30%	127.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.16%	8.09%	36.45%	11.80%	21.97%	19.83%	22.06%	-
YoY %	112.11%	-77.81%	208.90%	-46.29%	10.79%	-10.11%	-	-
Horiz. %	77.79%	36.67%	165.23%	53.49%	99.59%	89.89%	100.00%	-
Total Cost	658,145	658,902	623,252	594,878	623,764	605,960	568,932	10.18%
YoY %	-0.11%	5.72%	4.77%	-4.63%	2.94%	6.51%	-	-
Horiz. %	115.68%	115.81%	109.55%	104.56%	109.64%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,056	289,315	289,717	287,292	255,519	405,676	408,926	-20.44%
YoY %	0.26%	-0.14%	0.84%	12.43%	-37.01%	-0.79%	-	-
Horiz. %	70.93%	70.75%	70.85%	70.26%	62.49%	99.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	6,713	10,072	-	214,577	279,355	419,158	-	-
YoY %	-33.35%	0.00%	-	-23.19%	-33.35%	0.00%	-	-
Horiz. %	1.60%	2.40%	-	51.19%	66.65%	100.00%	-	-
Div Payout %	52.25%	97.66%	-	469.58%	1,501.81%	1,595.09%	-	-
YoY %	-46.50%	0.00%	-	-68.73%	-5.85%	0.00%	-	-
Horiz. %	3.28%	6.12%	-	29.44%	94.15%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	290,056	289,315	289,717	287,292	255,519	405,676	408,926	-20.44%
YoY %	0.26%	-0.14%	0.84%	12.43%	-37.01%	-0.79%	-	-
Horiz. %	70.93%	70.75%	70.85%	70.26%	62.49%	99.21%	100.00%	-
NOSH	100,700	100,722	101,052	100,740	100,729	100,759	100,782	-0.05%
YoY %	-0.02%	-0.33%	0.31%	0.01%	-0.03%	-0.02%	-	-
Horiz. %	99.92%	99.94%	100.27%	99.96%	99.95%	99.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	1.91%	1.54%	0.98%	7.13%	2.90%	4.16%	3.49%	-
YoY %	24.03%	57.14%	-86.26%	145.86%	-30.29%	19.20%	-	-
Horiz. %	54.73%	44.13%	28.08%	204.30%	83.09%	119.20%	100.00%	-
ROE	4.43%	3.56%	2.12%	15.91%	7.28%	6.48%	5.04%	-
YoY %	24.44%	67.92%	-86.68%	118.54%	12.35%	28.57%	-	-
Horiz. %	87.90%	70.63%	42.06%	315.67%	144.44%	128.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	666.33	664.41	622.84	635.86	637.71	627.47	584.95	9.06%
YoY %	0.29%	6.67%	-2.05%	-0.29%	1.63%	7.27%	-	-
Horiz. %	113.91%	113.58%	106.48%	108.70%	109.02%	107.27%	100.00%	-
EPS	12.76	10.24	6.08	45.36	18.47	26.08	20.44	-26.93%
YoY %	24.61%	68.42%	-86.60%	145.59%	-29.18%	27.59%	-	-
Horiz. %	62.43%	50.10%	29.75%	221.92%	90.36%	127.59%	100.00%	-
DPS	6.67	10.00	0.00	213.00	277.33	416.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	-23.20%	-33.33%	0.00%	-	-
Horiz. %	1.60%	2.40%	0.00%	51.20%	66.67%	100.00%	-	-
NAPS	2.8804	2.8724	2.867	2.8518	2.5367	4.0262	4.0575	-20.40%
YoY %	0.28%	0.19%	0.53%	12.42%	-37.00%	-0.77%	-	-
Horiz. %	70.99%	70.79%	70.66%	70.28%	62.52%	99.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,745
RPS	666.03	664.27	624.74	635.84	637.62	627.56	585.17	9.00%
YoY %	0.26%	6.33%	-1.75%	-0.28%	1.60%	7.24%	-	-
Horiz. %	113.82%	113.52%	106.76%	108.66%	108.96%	107.24%	100.00%	-
EPS	12.75	10.24	6.10	45.36	18.46	26.08	20.45	-26.99%
YoY %	24.51%	67.87%	-86.55%	145.72%	-29.22%	27.53%	-	-
Horiz. %	62.35%	50.07%	29.83%	221.81%	90.27%	127.53%	100.00%	-
DPS	6.66	10.00	0.00	212.99	277.29	416.06	0.00	-
YoY %	-33.40%	0.00%	0.00%	-23.19%	-33.35%	0.00%	-	-
Horiz. %	1.60%	2.40%	0.00%	51.19%	66.65%	100.00%	-	-
NAPS	2.8791	2.8718	2.8758	2.8517	2.5363	4.0268	4.059	-20.44%
YoY %	0.25%	-0.14%	0.85%	12.44%	-37.01%	-0.79%	-	-
Horiz. %	70.93%	70.75%	70.85%	70.26%	62.49%	99.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.62	2.20	2.29	2.15	2.08	2.28	2.40	-
P/RPS	0.39	0.33	0.37	0.34	0.33	0.36	0.41	-3.27%
YoY %	18.18%	-10.81%	8.82%	3.03%	-8.33%	-12.20%	-	-
Horiz. %	95.12%	80.49%	90.24%	82.93%	80.49%	87.80%	100.00%	-
P/EPS	20.53	21.48	37.66	4.74	11.26	8.74	11.74	45.09%
YoY %	-4.42%	-42.96%	694.51%	-57.90%	28.83%	-25.55%	-	-
Horiz. %	174.87%	182.96%	320.78%	40.37%	95.91%	74.45%	100.00%	-
EY	4.87	4.65	2.66	21.10	8.88	11.44	8.52	-31.10%
YoY %	4.73%	74.81%	-87.39%	137.61%	-22.38%	34.27%	-	-
Horiz. %	57.16%	54.58%	31.22%	247.65%	104.23%	134.27%	100.00%	-
DY	2.54	4.55	0.00	99.07	133.33	182.46	0.00	-
YoY %	-44.18%	0.00%	0.00%	-25.70%	-26.93%	0.00%	-	-
Horiz. %	1.39%	2.49%	0.00%	54.30%	73.07%	100.00%	-	-
P/NAPS	0.91	0.77	0.80	0.75	0.82	0.57	0.59	33.45%
YoY %	18.18%	-3.75%	6.67%	-8.54%	43.86%	-3.39%	-	-
Horiz. %	154.24%	130.51%	135.59%	127.12%	138.98%	96.61%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	12/11/07	08/08/07	10/05/07	27/02/07	13/11/06	10/08/06	10/05/06	-
Price	2.58	2.30	2.60	2.25	2.29	2.45	2.43	-
P/RPS	0.39	0.35	0.42	0.35	0.36	0.39	0.42	-4.81%
YoY %	11.43%	-16.67%	20.00%	-2.78%	-7.69%	-7.14%	-	-
Horiz. %	92.86%	83.33%	100.00%	83.33%	85.71%	92.86%	100.00%	-
P/EPS	20.22	22.46	42.76	4.96	12.40	9.39	11.89	42.42%
YoY %	-9.97%	-47.47%	762.10%	-60.00%	32.06%	-21.03%	-	-
Horiz. %	170.06%	188.90%	359.63%	41.72%	104.29%	78.97%	100.00%	-
EY	4.95	4.45	2.34	20.16	8.06	10.64	8.41	-29.74%
YoY %	11.24%	90.17%	-88.39%	150.12%	-24.25%	26.52%	-	-
Horiz. %	58.86%	52.91%	27.82%	239.71%	95.84%	126.52%	100.00%	-
DY	2.58	4.35	0.00	94.67	121.11	169.80	0.00	-
YoY %	-40.69%	0.00%	0.00%	-21.83%	-28.67%	0.00%	-	-
Horiz. %	1.52%	2.56%	0.00%	55.75%	71.33%	100.00%	-	-
P/NAPS	0.90	0.80	0.91	0.79	0.90	0.61	0.60	31.00%
YoY %	12.50%	-12.09%	15.19%	-12.22%	47.54%	1.67%	-	-
Horiz. %	150.00%	133.33%	151.67%	131.67%	150.00%	101.67%	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