[CCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	556,807	585,269	597,636	579,088	658,566	670,994	669,216	-11.48%
YoY %	-4.86%	-2.07%	3.20%	-12.07%	-1.85%	0.27%	-	-
Horiz. %	83.20%	87.46%	89.30%	86.53%	98.41%	100.27%	100.00%	-
PBT	47,579	54,280	73,422	9,864	11,010	15,510	11,222	160.81%
YoY %	-12.35%	-26.07%	644.34%	-10.41%	-29.01%	38.21%	-	-
Horiz. %	423.98%	483.69%	654.27%	87.90%	98.11%	138.21%	100.00%	-
Tax	-794	-3,696	-5,396	6,292	-3,566	-2,661	-908	-8.51%
YoY %	78.52%	31.50%	-185.76%	276.44%	-34.01%	-193.06%	-	-
Horiz. %	87.44%	407.05%	594.27%	-692.95%	392.73%	293.06%	100.00%	-
NP	46,785	50,584	68,026	16,156	7,444	12,849	10,314	172.76%
YoY %	-7.51%	-25.64%	321.06%	117.03%	-42.07%	24.58%	-	-
Horiz. %	453.61%	490.44%	659.55%	156.64%	72.17%	124.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,785	50,584	68,026	16,156	7,444	12,849	10,314	172.76%
YoY %	-7.51%	-25.64%	321.06%	117.03%	-42.07%	24.58%	-	-
Horiz. %	453.61%	490.44%	659.55%	156.64%	72.17%	124.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.67%	6.81%	7.35%	-63.79%	32.39%	17.16%	8.09%	-
YoY %	-75.48%	-7.35%	111.52%	-296.94%	88.75%	112.11%	-	-
Horiz. %	20.64%	84.18%	90.85%	-788.50%	400.37%	212.11%	100.00%	-
Total Cost	510,022	534,685	529,610	562,932	651,122	658,145	658,902	-15.63%
YoY %	-4.61%	0.96%	-5.92%	-13.54%	-1.07%	-0.11%	-	-
Horiz. %	77.40%	81.15%	80.38%	85.43%	98.82%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,212	217,393	317,874	291,543	287,525	290,056	289,315	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.26%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	146,077	188,044	282,098	-	10,073	6,713	10,072	489.91%
YoY %	-22.32%	-33.34%	0.00%	-	50.05%	-33.35%	-	-
Horiz. %	1,450.33%	1,867.00%	2,800.81%	-	100.01%	66.65%	100.00%	-
Div Payout %	312.23%	371.75%	414.69%	-	135.32%	52.25%	97.66%	-
YoY %	-16.01%	-10.35%	0.00%	-	158.99%	-46.50%	-	-
Horiz. %	319.71%	380.66%	424.63%	-	138.56%	53.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	228,212	217,393	317,874	291,543	287,525	290,056	289,315	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.26%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.26%	100.00%	-
NOSH	100,742	100,738	100,749	100,723	100,730	100,700	100,722	0.01%
YoY %	0.00%	-0.01%	0.03%	-0.01%	0.03%	-0.02%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.00%	100.01%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.40%	8.64%	11.38%	2.79%	1.13%	1.91%	1.54%	-
YoY %	-2.78%	-24.08%	307.89%	146.90%	-40.84%	24.03%	-	-
Horiz. %	545.45%	561.04%	738.96%	181.17%	73.38%	124.03%	100.00%	-
ROE	20.50%	23.27%	21.40%	5.54%	2.59%	4.43%	3.56%	-
YoY %	-11.90%	8.74%	286.28%	113.90%	-41.53%	24.44%	-	-
Horiz. %	575.84%	653.65%	601.12%	155.62%	72.75%	124.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	552.70	580.98	593.19	574.93	653.79	666.33	664.41	-11.49%
YoY %	-4.87%	-2.06%	3.18%	-12.06%	-1.88%	0.29%	-	-
Horiz. %	83.19%	87.44%	89.28%	86.53%	98.40%	100.29%	100.00%	-
EPS	46.44	50.21	67.52	16.04	7.39	12.76	10.24	172.73%
YoY %	-7.51%	-25.64%	320.95%	117.05%	-42.08%	24.61%	-	-
Horiz. %	453.52%	490.33%	659.37%	156.64%	72.17%	124.61%	100.00%	-
DPS	145.00	186.67	280.00	0.00	10.00	6.67	10.00	489.82%
YoY %	-22.32%	-33.33%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	1,450.00%	1,866.70%	2,800.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	2.2653	2.158	3.1551	2.8945	2.8544	2.8804	2.8724	-14.57%
YoY %	4.97%	-31.60%	9.00%	1.40%	-0.90%	0.28%	-	-
Horiz. %	78.86%	75.13%	109.84%	100.77%	99.37%	100.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,723
RPS	552.69	580.94	593.22	574.81	653.70	666.03	664.27	-11.48%
YoY %	-4.86%	-2.07%	3.20%	-12.07%	-1.85%	0.26%	-	-
Horiz. %	83.20%	87.46%	89.30%	86.53%	98.41%	100.26%	100.00%	-
EPS	46.44	50.21	67.52	16.04	7.39	12.75	10.24	172.73%
YoY %	-7.51%	-25.64%	320.95%	117.05%	-42.04%	24.51%	-	-
Horiz. %	453.52%	490.33%	659.37%	156.64%	72.17%	124.51%	100.00%	-
DPS	145.00	186.65	280.01	0.00	10.00	6.66	10.00	489.82%
YoY %	-22.31%	-33.34%	0.00%	0.00%	50.15%	-33.40%	-	-
Horiz. %	1,450.00%	1,866.50%	2,800.10%	0.00%	100.00%	66.60%	100.00%	-
NAPS	2.2653	2.1579	3.1552	2.8939	2.854	2.8791	2.8718	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.25%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.00	2.03	2.19	2.20	2.56	2.62	2.20	-
P/RPS	0.36	0.35	0.37	0.38	0.39	0.39	0.33	5.94%
YoY %	2.86%	-5.41%	-2.63%	-2.56%	0.00%	18.18%	-	-
Horiz. %	109.09%	106.06%	112.12%	115.15%	118.18%	118.18%	100.00%	-
P/EPS	4.31	4.04	3.24	13.72	34.64	20.53	21.48	-65.55%
YoY %	6.68%	24.69%	-76.38%	-60.39%	68.73%	-4.42%	-	-
Horiz. %	20.07%	18.81%	15.08%	63.87%	161.27%	95.58%	100.00%	-
EY	23.22	24.74	30.83	7.29	2.89	4.87	4.65	190.72%
YoY %	-6.14%	-19.75%	322.91%	152.25%	-40.66%	4.73%	-	-
Horiz. %	499.35%	532.04%	663.01%	156.77%	62.15%	104.73%	100.00%	-
DY	72.50	91.95	127.85	0.00	3.91	2.54	4.55	527.92%
YoY %	-21.15%	-28.08%	0.00%	0.00%	53.94%	-44.18%	-	-
Horiz. %	1,593.41%	2,020.88%	2,809.89%	0.00%	85.93%	55.82%	100.00%	-
P/NAPS	0.88	0.94	0.69	0.76	0.90	0.91	0.77	9.26%
YoY %	-6.38%	36.23%	-9.21%	-15.56%	-1.10%	18.18%	-	-
Horiz. %	114.29%	122.08%	89.61%	98.70%	116.88%	118.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	31/10/08	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	-
Price	2.00	1.82	2.30	2.25	2.16	2.58	2.30	-
P/RPS	0.36	0.31	0.39	0.39	0.33	0.39	0.35	1.88%
YoY %	16.13%	-20.51%	0.00%	18.18%	-15.38%	11.43%	-	-
Horiz. %	102.86%	88.57%	111.43%	111.43%	94.29%	111.43%	100.00%	-
P/EPS	4.31	3.62	3.41	14.03	29.23	20.22	22.46	-66.56%
YoY %	19.06%	6.16%	-75.69%	-52.00%	44.56%	-9.97%	-	-
Horiz. %	19.19%	16.12%	15.18%	62.47%	130.14%	90.03%	100.00%	-
EY	23.22	27.59	29.36	7.13	3.42	4.95	4.45	199.33%
YoY %	-15.84%	-6.03%	311.78%	108.48%	-30.91%	11.24%	-	-
Horiz. %	521.80%	620.00%	659.78%	160.22%	76.85%	111.24%	100.00%	-
DY	72.50	102.56	121.74	0.00	4.63	2.58	4.35	546.93%
YoY %	-29.31%	-15.75%	0.00%	0.00%	79.46%	-40.69%	-	-
Horiz. %	1,666.67%	2,357.70%	2,798.62%	0.00%	106.44%	59.31%	100.00%	-
P/NAPS	0.88	0.84	0.73	0.78	0.76	0.90	0.80	6.52%
YoY %	4.76%	15.07%	-6.41%	2.63%	-15.56%	12.50%	-	-
Horiz. %	110.00%	105.00%	91.25%	97.50%	95.00%	112.50%	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