[CCB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	640,574	642,365	632,238	589,532	760,682	766,080	788,868	-12.92%
YoY %	-0.28%	1.60%	7.24%	-22.50%	-0.70%	-2.89%	-	-
Horiz. %	81.20%	81.43%	80.14%	74.73%	96.43%	97.11%	100.00%	-
PBT	51,808	23,838	32,776	26,432	33,428	30,272	30,644	41.78%
YoY %	117.33%	-27.27%	24.00%	-20.93%	10.43%	-1.21%	-	-
Horiz. %	169.06%	77.79%	106.96%	86.26%	109.08%	98.79%	100.00%	-
Tax	-6,112	-5,237	-6,498	-5,832	-9,520	-8,833	-8,902	-22.11%
YoY %	-16.71%	19.41%	-11.42%	38.74%	-7.78%	0.78%	-	-
Horiz. %	68.66%	58.83%	72.99%	65.51%	106.94%	99.22%	100.00%	-
NP	45,696	18,601	26,278	20,600	23,908	21,438	21,742	63.85%
YoY %	145.66%	-29.21%	27.56%	-13.84%	11.52%	-1.40%	-	-
Horiz. %	210.17%	85.55%	120.86%	94.75%	109.96%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,696	18,601	26,278	20,600	23,908	21,438	21,742	63.85%
YoY %	145.66%	-29.21%	27.56%	-13.84%	11.52%	-1.40%	-	-
Horiz. %	210.17%	85.55%	120.86%	94.75%	109.96%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.80%	21.97%	19.83%	22.06%	28.48%	29.18%	29.05%	-
YoY %	-46.29%	10.79%	-10.11%	-22.54%	-2.40%	0.45%	-	-
Horiz. %	40.62%	75.63%	68.26%	75.94%	98.04%	100.45%	100.00%	-
Total Cost	594,878	623,764	605,960	568,932	736,774	744,641	767,126	-15.55%
YoY %	-4.63%	2.94%	6.51%	-22.78%	-1.06%	-2.93%	-	-
Horiz. %	77.55%	81.31%	78.99%	74.16%	96.04%	97.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,292	255,519	405,676	408,926	385,862	378,057	376,656	-16.47%
YoY %	12.43%	-37.01%	-0.79%	5.98%	2.06%	0.37%	-	-
Horiz. %	76.27%	67.84%	107.70%	108.57%	102.44%	100.37%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	214,577	279,355	419,158	-	15,112	6,716	10,075	664.08%
YoY %	-23.19%	-33.35%	0.00%	-	125.01%	-33.34%	-	-
Horiz. %	2,129.80%	2,772.75%	4,160.38%	-	150.00%	66.66%	100.00%	-
Div Payout %	469.58%	1,501.81%	1,595.09%	-	63.21%	31.33%	46.34%	-
YoY %	-68.73%	-5.85%	0.00%	-	101.76%	-32.39%	-	-
Horiz. %	1,013.34%	3,240.85%	3,442.15%	-	136.40%	67.61%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	287,292	255,519	405,676	408,926	385,862	378,057	376,656	-16.47%
YoY %	12.43%	-37.01%	-0.79%	5.98%	2.06%	0.37%	-	-
Horiz. %	76.27%	67.84%	107.70%	108.57%	102.44%	100.37%	100.00%	-
NOSH	100,740	100,729	100,759	100,782	100,750	100,745	100,750	-0.00%
YoY %	0.01%	-0.03%	-0.02%	0.03%	0.00%	-0.00%	-	-
Horiz. %	99.99%	99.98%	100.01%	100.03%	100.00%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	7.13%	2.90%	4.16%	3.49%	3.14%	2.80%	2.76%	-
YoY %	145.86%	-30.29%	19.20%	11.15%	12.14%	1.45%	-	-
Horiz. %	258.33%	105.07%	150.72%	126.45%	113.77%	101.45%	100.00%	-
ROE	15.91%	7.28%	6.48%	5.04%	6.20%	5.67%	5.77%	-
YoY %	118.54%	12.35%	28.57%	-18.71%	9.35%	-1.73%	-	-
Horiz. %	275.74%	126.17%	112.31%	87.35%	107.45%	98.27%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	635.86	637.71	627.47	584.95	755.02	760.41	782.99	-12.92%
YoY %	-0.29%	1.63%	7.27%	-22.53%	-0.71%	-2.88%	-	-
Horiz. %	81.21%	81.45%	80.14%	74.71%	96.43%	97.12%	100.00%	-
EPS	45.36	18.47	26.08	20.44	23.73	21.28	21.58	63.86%
YoY %	145.59%	-29.18%	27.59%	-13.86%	11.51%	-1.39%	-	-
Horiz. %	210.19%	85.59%	120.85%	94.72%	109.96%	98.61%	100.00%	-
DPS	213.00	277.33	416.00	0.00	15.00	6.67	10.00	664.12%
YoY %	-23.20%	-33.33%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	2,130.00%	2,773.30%	4,160.00%	0.00%	150.00%	66.70%	100.00%	-
NAPS	2.8518	2.5367	4.0262	4.0575	3.8299	3.7526	3.7385	-16.47%
YoY %	12.42%	-37.00%	-0.77%	5.94%	2.06%	0.38%	-	-
Horiz. %	76.28%	67.85%	107.70%	108.53%	102.44%	100.38%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,782
RPS	635.84	637.62	627.56	585.17	755.06	760.41	783.03	-12.92%
YoY %	-0.28%	1.60%	7.24%	-22.50%	-0.70%	-2.89%	-	-
Horiz. %	81.20%	81.43%	80.15%	74.73%	96.43%	97.11%	100.00%	-
EPS	45.36	18.46	26.08	20.45	23.73	21.28	21.58	63.86%
YoY %	145.72%	-29.22%	27.53%	-13.82%	11.51%	-1.39%	-	-
Horiz. %	210.19%	85.54%	120.85%	94.76%	109.96%	98.61%	100.00%	-
DPS	212.99	277.29	416.06	0.00	15.00	6.67	10.00	664.10%
YoY %	-23.19%	-33.35%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	2,129.90%	2,772.90%	4,160.60%	0.00%	150.00%	66.70%	100.00%	-
NAPS	2.8517	2.5363	4.0268	4.059	3.8301	3.7526	3.7387	-16.47%
YoY %	12.44%	-37.01%	-0.79%	5.98%	2.07%	0.37%	-	-
Horiz. %	76.28%	67.84%	107.71%	108.57%	102.44%	100.37%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	2.15	2.08	2.28	2.40	2.42	2.90	3.00	-
P/RPS	0.34	0.33	0.36	0.41	0.32	0.38	0.38	-7.12%
YoY %	3.03%	-8.33%	-12.20%	28.12%	-15.79%	0.00%	-	-
Horiz. %	89.47%	86.84%	94.74%	107.89%	84.21%	100.00%	100.00%	-
P/EPS	4.74	11.26	8.74	11.74	10.20	13.63	13.90	-51.09%
YoY %	-57.90%	28.83%	-25.55%	15.10%	-25.17%	-1.94%	-	-
Horiz. %	34.10%	81.01%	62.88%	84.46%	73.38%	98.06%	100.00%	-
EY	21.10	8.88	11.44	8.52	9.81	7.34	7.19	104.57%
YoY %	137.61%	-22.38%	34.27%	-13.15%	33.65%	2.09%	-	-
Horiz. %	293.46%	123.50%	159.11%	118.50%	136.44%	102.09%	100.00%	-
DY	99.07	133.33	182.46	0.00	6.20	2.30	3.33	854.21%
YoY %	-25.70%	-26.93%	0.00%	0.00%	169.57%	-30.93%	-	-
Horiz. %	2,975.08%	4,003.90%	5,479.28%	0.00%	186.19%	69.07%	100.00%	-
P/NAPS	0.75	0.82	0.57	0.59	0.63	0.77	0.80	-4.20%
YoY %	-8.54%	43.86%	-3.39%	-6.35%	-18.18%	-3.75%	-	-
Horiz. %	93.75%	102.50%	71.25%	73.75%	78.75%	96.25%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	13/11/06	10/08/06	10/05/06	27/02/06	09/11/05	25/07/05	-
Price	2.25	2.29	2.45	2.43	2.32	2.80	3.00	-
P/RPS	0.35	0.36	0.39	0.42	0.31	0.37	0.38	-5.32%
YoY %	-2.78%	-7.69%	-7.14%	35.48%	-16.22%	-2.63%	-	-
Horiz. %	92.11%	94.74%	102.63%	110.53%	81.58%	97.37%	100.00%	-
P/EPS	4.96	12.40	9.39	11.89	9.78	13.16	13.90	-49.59%
YoY %	-60.00%	32.06%	-21.03%	21.57%	-25.68%	-5.32%	-	-
Horiz. %	35.68%	89.21%	67.55%	85.54%	70.36%	94.68%	100.00%	-
EY	20.16	8.06	10.64	8.41	10.23	7.60	7.19	98.46%
YoY %	150.12%	-24.25%	26.52%	-17.79%	34.61%	5.70%	-	-
Horiz. %	280.39%	112.10%	147.98%	116.97%	142.28%	105.70%	100.00%	-
DY	94.67	121.11	169.80	0.00	6.47	2.38	3.33	825.82%
YoY %	-21.83%	-28.67%	0.00%	0.00%	171.85%	-28.53%	-	-
Horiz. %	2,842.94%	3,636.94%	5,099.10%	0.00%	194.29%	71.47%	100.00%	-
P/NAPS	0.79	0.90	0.61	0.60	0.61	0.75	0.80	-0.83%
YoY %	-12.22%	47.54%	1.67%	-1.64%	-18.67%	-6.25%	-	-
Horiz. %	98.75%	112.50%	76.25%	75.00%	76.25%	93.75%	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