[CCB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	585,269	597,636	579,088	658,566	670,994	669,216	629,396	-4.71%
YoY %	-2.07%	3.20%	-12.07%	-1.85%	0.27%	6.33%	-	-
Horiz. %	92.99%	94.95%	92.01%	104.63%	106.61%	106.33%	100.00%	-
PBT	54,280	73,422	9,864	11,010	15,510	11,222	9,668	214.89%
YoY %	-26.07%	644.34%	-10.41%	-29.01%	38.21%	16.07%	-	-
Horiz. %	561.44%	759.43%	102.03%	113.88%	160.43%	116.07%	100.00%	-
Tax	-3,696	-5,396	6,292	-3,566	-2,661	-908	-3,524	3.21%
YoY %	31.50%	-185.76%	276.44%	-34.01%	-193.06%	74.23%	-	-
Horiz. %	104.88%	153.12%	-178.55%	101.19%	75.51%	25.77%	100.00%	-
NP	50,584	68,026	16,156	7,444	12,849	10,314	6,144	306.16%
YoY %	-25.64%	321.06%	117.03%	-42.07%	24.58%	67.87%	-	-
Horiz. %	823.31%	1,107.19%	262.96%	121.16%	209.13%	167.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,584	68,026	16,156	7,444	12,849	10,314	6,144	306.16%
YoY %	-25.64%	321.06%	117.03%	-42.07%	24.58%	67.87%	-	-
Horiz. %	823.31%	1,107.19%	262.96%	121.16%	209.13%	167.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.81%	7.35%	-63.79%	32.39%	17.16%	8.09%	36.45%	-
YoY %	-7.35%	111.52%	-296.94%	88.75%	112.11%	-77.81%	-	-
Horiz. %	18.68%	20.16%	-175.01%	88.86%	47.08%	22.19%	100.00%	-
Total Cost	534,685	529,610	562,932	651,122	658,145	658,902	623,252	-9.68%
YoY %	0.96%	-5.92%	-13.54%	-1.07%	-0.11%	5.72%	-	-
Horiz. %	85.79%	84.98%	90.32%	104.47%	105.60%	105.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,393	317,874	291,543	287,525	290,056	289,315	289,717	-17.38%
YoY %	-31.61%	9.03%	1.40%	-0.87%	0.26%	-0.14%	-	-
Horiz. %	75.04%	109.72%	100.63%	99.24%	100.12%	99.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	188,044	282,098	-	10,073	6,713	10,072	-	-
YoY %	-33.34%	0.00%	-	50.05%	-33.35%	0.00%	-	-
Horiz. %	1,867.00%	2,800.81%	-	100.01%	66.65%	100.00%	-	-
Div Payout %	371.75%	414.69%	-	135.32%	52.25%	97.66%	-	-
YoY %	-10.35%	0.00%	-	158.99%	-46.50%	0.00%	-	-
Horiz. %	380.66%	424.63%	-	138.56%	53.50%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	217,393	317,874	291,543	287,525	290,056	289,315	289,717	-17.38%
YoY %	-31.61%	9.03%	1.40%	-0.87%	0.26%	-0.14%	-	-
Horiz. %	75.04%	109.72%	100.63%	99.24%	100.12%	99.86%	100.00%	-
NOSH	100,738	100,749	100,723	100,730	100,700	100,722	101,052	-0.20%
YoY %	-0.01%	0.03%	-0.01%	0.03%	-0.02%	-0.33%	-	-
Horiz. %	99.69%	99.70%	99.67%	99.68%	99.65%	99.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.64%	11.38%	2.79%	1.13%	1.91%	1.54%	0.98%	-
YoY %	-24.08%	307.89%	146.90%	-40.84%	24.03%	57.14%	-	-
Horiz. %	881.63%	1,161.22%	284.69%	115.31%	194.90%	157.14%	100.00%	-
ROE	23.27%	21.40%	5.54%	2.59%	4.43%	3.56%	2.12%	-
YoY %	8.74%	286.28%	113.90%	-41.53%	24.44%	67.92%	-	-
Horiz. %	1,097.64%	1,009.43%	261.32%	122.17%	208.96%	167.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	580.98	593.19	574.93	653.79	666.33	664.41	622.84	-4.52%
YoY %	-2.06%	3.18%	-12.06%	-1.88%	0.29%	6.67%	-	-
Horiz. %	93.28%	95.24%	92.31%	104.97%	106.98%	106.67%	100.00%	-
EPS	50.21	67.52	16.04	7.39	12.76	10.24	6.08	306.99%
YoY %	-25.64%	320.95%	117.05%	-42.08%	24.61%	68.42%	-	-
Horiz. %	825.82%	1,110.53%	263.82%	121.55%	209.87%	168.42%	100.00%	-
DPS	186.67	280.00	0.00	10.00	6.67	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	49.93%	-33.30%	0.00%	-	-
Horiz. %	1,866.70%	2,800.00%	0.00%	100.00%	66.70%	100.00%	-	-
NAPS	2.158	3.1551	2.8945	2.8544	2.8804	2.8724	2.867	-17.21%
YoY %	-31.60%	9.00%	1.40%	-0.90%	0.28%	0.19%	-	-
Horiz. %	75.27%	110.05%	100.96%	99.56%	100.47%	100.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,596
RPS	580.94	593.22	574.81	653.70	666.03	664.27	624.74	-4.71%
YoY %	-2.07%	3.20%	-12.07%	-1.85%	0.26%	6.33%	-	-
Horiz. %	92.99%	94.95%	92.01%	104.64%	106.61%	106.33%	100.00%	-
EPS	50.21	67.52	16.04	7.39	12.75	10.24	6.10	306.10%
YoY %	-25.64%	320.95%	117.05%	-42.04%	24.51%	67.87%	-	-
Horiz. %	823.11%	1,106.89%	262.95%	121.15%	209.02%	167.87%	100.00%	-
DPS	186.65	280.01	0.00	10.00	6.66	10.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	50.15%	-33.40%	0.00%	-	-
Horiz. %	1,866.50%	2,800.10%	0.00%	100.00%	66.60%	100.00%	-	-
NAPS	2.1579	3.1552	2.8939	2.854	2.8791	2.8718	2.8758	-17.38%
YoY %	-31.61%	9.03%	1.40%	-0.87%	0.25%	-0.14%	-	-
Horiz. %	75.04%	109.72%	100.63%	99.24%	100.11%	99.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.03	2.19	2.20	2.56	2.62	2.20	2.29	-
P/RPS	0.35	0.37	0.38	0.39	0.39	0.33	0.37	-3.62%
YoY %	-5.41%	-2.63%	-2.56%	0.00%	18.18%	-10.81%	-	-
Horiz. %	94.59%	100.00%	102.70%	105.41%	105.41%	89.19%	100.00%	-
P/EPS	4.04	3.24	13.72	34.64	20.53	21.48	37.66	-77.33%
YoY %	24.69%	-76.38%	-60.39%	68.73%	-4.42%	-42.96%	-	-
Horiz. %	10.73%	8.60%	36.43%	91.98%	54.51%	57.04%	100.00%	-
EY	24.74	30.83	7.29	2.89	4.87	4.65	2.66	340.46%
YoY %	-19.75%	322.91%	152.25%	-40.66%	4.73%	74.81%	-	-
Horiz. %	930.08%	1,159.02%	274.06%	108.65%	183.08%	174.81%	100.00%	-
DY	91.95	127.85	0.00	3.91	2.54	4.55	0.00	-
YoY %	-28.08%	0.00%	0.00%	53.94%	-44.18%	0.00%	-	-
Horiz. %	2,020.88%	2,809.89%	0.00%	85.93%	55.82%	100.00%	-	-
P/NAPS	0.94	0.69	0.76	0.90	0.91	0.77	0.80	11.31%
YoY %	36.23%	-9.21%	-15.56%	-1.10%	18.18%	-3.75%	-	-
Horiz. %	117.50%	86.25%	95.00%	112.50%	113.75%	96.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/10/08	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	-
Price	1.82	2.30	2.25	2.16	2.58	2.30	2.60	-
P/RPS	0.31	0.39	0.39	0.33	0.39	0.35	0.42	-18.28%
YoY %	-20.51%	0.00%	18.18%	-15.38%	11.43%	-16.67%	-	-
Horiz. %	73.81%	92.86%	92.86%	78.57%	92.86%	83.33%	100.00%	-
P/EPS	3.62	3.41	14.03	29.23	20.22	22.46	42.76	-80.63%
YoY %	6.16%	-75.69%	-52.00%	44.56%	-9.97%	-47.47%	-	-
Horiz. %	8.47%	7.97%	32.81%	68.36%	47.29%	52.53%	100.00%	-
EY	27.59	29.36	7.13	3.42	4.95	4.45	2.34	415.70%
YoY %	-6.03%	311.78%	108.48%	-30.91%	11.24%	90.17%	-	-
Horiz. %	1,179.06%	1,254.70%	304.70%	146.15%	211.54%	190.17%	100.00%	-
DY	102.56	121.74	0.00	4.63	2.58	4.35	0.00	-
YoY %	-15.75%	0.00%	0.00%	79.46%	-40.69%	0.00%	-	-
Horiz. %	2,357.70%	2,798.62%	0.00%	106.44%	59.31%	100.00%	-	-
P/NAPS	0.84	0.73	0.78	0.76	0.90	0.80	0.91	-5.18%
YoY %	15.07%	-6.41%	2.63%	-15.56%	12.50%	-12.09%	-	-
Horiz. %	92.31%	80.22%	85.71%	83.52%	98.90%	87.91%	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