[CCB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	692,000	661,572	608,636	589,246	618,268	615,340	586,588	11.63%
YoY %	4.60%	8.70%	3.29%	-4.69%	0.48%	4.90%	-	-
Horiz. %	117.97%	112.78%	103.76%	100.45%	105.40%	104.90%	100.00%	-
PBT	37,825	34,376	39,276	34,999	37,753	31,742	34,812	5.68%
YoY %	10.03%	-12.48%	12.22%	-7.29%	18.94%	-8.82%	-	-
Horiz. %	108.66%	98.75%	112.82%	100.54%	108.45%	91.18%	100.00%	-
Tax	-10,770	-5,656	-7,900	-8,223	-8,045	-6,428	-7,740	24.61%
YoY %	-90.42%	28.41%	3.93%	-2.21%	-25.16%	16.95%	-	-
Horiz. %	139.15%	73.07%	102.07%	106.24%	103.94%	83.05%	100.00%	-
NP	27,054	28,720	31,376	26,776	29,708	25,314	27,072	-0.04%
YoY %	-5.80%	-8.47%	17.18%	-9.87%	17.36%	-6.49%	-	-
Horiz. %	99.93%	106.09%	115.90%	98.91%	109.74%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,054	28,720	31,376	26,776	29,708	25,314	27,072	-0.04%
YoY %	-5.80%	-8.47%	17.18%	-9.87%	17.36%	-6.49%	-	-
Horiz. %	99.93%	106.09%	115.90%	98.91%	109.74%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	16.45%	20.11%	23.49%	21.31%	20.25%	22.23%	-
YoY %	73.07%	-18.20%	-14.39%	10.23%	5.23%	-8.91%	-	-
Horiz. %	128.07%	74.00%	90.46%	105.67%	95.86%	91.09%	100.00%	-
Total Cost	664,945	632,852	577,260	562,470	588,560	590,026	559,516	12.18%
YoY %	5.07%	9.63%	2.63%	-4.43%	-0.25%	5.45%	-	-
Horiz. %	118.84%	113.11%	103.17%	100.53%	105.19%	105.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,387	185,420	183,110	176,068	180,883	175,856	174,372	4.53%
YoY %	0.52%	1.26%	4.00%	-2.66%	2.86%	0.85%	-	-
Horiz. %	106.89%	106.34%	105.01%	100.97%	103.73%	100.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	6,716	10,077	-	10,073	6,717	10,076	-	-
YoY %	-33.35%	0.00%	-	49.96%	-33.34%	0.00%	-	-
Horiz. %	66.65%	100.01%	-	99.97%	66.66%	100.00%	-	-
Div Payout %	24.83%	35.09%	-	37.62%	22.61%	39.81%	-	-
YoY %	-29.24%	0.00%	-	66.39%	-43.21%	0.00%	-	-
Horiz. %	62.37%	88.14%	-	94.50%	56.79%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	186,387	185,420	183,110	176,068	180,883	175,856	174,372	4.53%
YoY %	0.52%	1.26%	4.00%	-2.66%	2.86%	0.85%	-	-
Horiz. %	106.89%	106.34%	105.01%	100.97%	103.73%	100.85%	100.00%	-
NOSH	100,749	100,771	100,693	100,737	100,765	100,765	100,700	0.03%
YoY %	-0.02%	0.08%	-0.04%	-0.03%	0.00%	0.06%	-	-
Horiz. %	100.05%	100.07%	99.99%	100.04%	100.06%	100.06%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	3.91%	4.34%	5.16%	4.54%	4.81%	4.11%	4.62%	-
YoY %	-9.91%	-15.89%	13.66%	-5.61%	17.03%	-11.04%	-	-
Horiz. %	84.63%	93.94%	111.69%	98.27%	104.11%	88.96%	100.00%	-
ROE	14.52%	15.49%	17.14%	15.21%	16.42%	14.39%	15.53%	-
YoY %	-6.26%	-9.63%	12.69%	-7.37%	14.11%	-7.34%	-	-
Horiz. %	93.50%	99.74%	110.37%	97.94%	105.73%	92.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	686.85	656.50	604.45	584.93	613.57	610.67	582.51	11.59%
YoY %	4.62%	8.61%	3.34%	-4.67%	0.47%	4.83%	-	-
Horiz. %	117.91%	112.70%	103.77%	100.42%	105.33%	104.83%	100.00%	-
EPS	26.85	28.50	31.16	26.58	29.49	25.12	26.88	-0.07%
YoY %	-5.79%	-8.54%	17.23%	-9.87%	17.40%	-6.55%	-	-
Horiz. %	99.89%	106.03%	115.92%	98.88%	109.71%	93.45%	100.00%	-
DPS	6.67	10.00	0.00	10.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	49.93%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-	-
NAPS	1.85	1.84	1.8185	1.7478	1.7951	1.7452	1.7316	4.50%
YoY %	0.54%	1.18%	4.05%	-2.63%	2.86%	0.79%	-	-
Horiz. %	106.84%	106.26%	105.02%	100.94%	103.67%	100.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 100,824
RPS	686.88	656.68	604.14	584.89	613.70	610.79	582.25	11.63%
YoY %	4.60%	8.70%	3.29%	-4.69%	0.48%	4.90%	-	-
Horiz. %	117.97%	112.78%	103.76%	100.45%	105.40%	104.90%	100.00%	-
EPS	26.85	28.51	31.14	26.58	29.49	25.13	26.87	-0.04%
YoY %	-5.82%	-8.45%	17.16%	-9.87%	17.35%	-6.48%	-	-
Horiz. %	99.93%	106.10%	115.89%	98.92%	109.75%	93.52%	100.00%	-
DPS	6.67	10.00	0.00	10.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	49.93%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-	-
NAPS	1.8501	1.8405	1.8176	1.7477	1.7955	1.7456	1.7308	4.53%
YoY %	0.52%	1.26%	4.00%	-2.66%	2.86%	0.86%	-	-
Horiz. %	106.89%	106.34%	105.02%	100.98%	103.74%	100.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.28	4.56	4.72	4.30	4.88	6.20	5.26	-
P/RPS	0.48	0.69	0.78	0.74	0.80	1.02	0.90	-34.20%
YoY %	-30.43%	-11.54%	5.41%	-7.50%	-21.57%	13.33%	-	-
Horiz. %	53.33%	76.67%	86.67%	82.22%	88.89%	113.33%	100.00%	-
P/EPS	12.21	16.00	15.15	16.18	16.55	24.68	19.57	-26.96%
YoY %	-23.69%	5.61%	-6.37%	-2.24%	-32.94%	26.11%	-	-
Horiz. %	62.39%	81.76%	77.41%	82.68%	84.57%	126.11%	100.00%	-
EY	8.19	6.25	6.60	6.18	6.04	4.05	5.11	36.91%
YoY %	31.04%	-5.30%	6.80%	2.32%	49.14%	-20.74%	-	-
Horiz. %	160.27%	122.31%	129.16%	120.94%	118.20%	79.26%	100.00%	-
DY	2.03	2.19	0.00	2.33	1.37	1.61	0.00	-
YoY %	-7.31%	0.00%	0.00%	70.07%	-14.91%	0.00%	-	-
Horiz. %	126.09%	136.02%	0.00%	144.72%	85.09%	100.00%	-	-
P/NAPS	1.77	2.48	2.60	2.46	2.72	3.55	3.04	-30.25%
YoY %	-28.63%	-4.62%	5.69%	-9.56%	-23.38%	16.78%	-	-
Horiz. %	58.22%	81.58%	85.53%	80.92%	89.47%	116.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	25/07/11	20/04/11	24/02/11	03/11/10	22/07/10	27/04/10	-
Price	3.37	4.40	4.50	4.67	4.82	7.46	5.15	-
P/RPS	0.49	0.67	0.74	0.80	0.79	1.22	0.88	-32.29%
YoY %	-26.87%	-9.46%	-7.50%	1.27%	-35.25%	38.64%	-	-
Horiz. %	55.68%	76.14%	84.09%	90.91%	89.77%	138.64%	100.00%	-
P/EPS	12.55	15.44	14.44	17.57	16.35	29.70	19.16	-24.55%
YoY %	-18.72%	6.93%	-17.81%	7.46%	-44.95%	55.01%	-	-
Horiz. %	65.50%	80.58%	75.37%	91.70%	85.33%	155.01%	100.00%	-
EY	7.97	6.48	6.92	5.69	6.12	3.37	5.22	32.56%
YoY %	22.99%	-6.36%	21.62%	-7.03%	81.60%	-35.44%	-	-
Horiz. %	152.68%	124.14%	132.57%	109.00%	117.24%	64.56%	100.00%	-
DY	1.98	2.27	0.00	2.14	1.38	1.34	0.00	-
YoY %	-12.78%	0.00%	0.00%	55.07%	2.99%	0.00%	-	-
Horiz. %	147.76%	169.40%	0.00%	159.70%	102.99%	100.00%	-	-
P/NAPS	1.82	2.39	2.47	2.67	2.69	4.27	2.97	-27.83%
YoY %	-23.85%	-3.24%	-7.49%	-0.74%	-37.00%	43.77%	-	-
Horiz. %	61.28%	80.47%	83.16%	89.90%	90.57%	143.77%	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