[CCB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	589,246	618,268	615,340	586,588	466,320	484,381	478,252	14.88%
YoY %	-4.69%	0.48%	4.90%	25.79%	-3.73%	1.28%	-	-
Horiz. %	123.21%	129.28%	128.66%	122.65%	97.51%	101.28%	100.00%	-
PBT	34,999	37,753	31,742	34,812	30,548	39,886	39,992	-8.48%
YoY %	-7.29%	18.94%	-8.82%	13.96%	-23.41%	-0.27%	-	-
Horiz. %	87.52%	94.40%	79.37%	87.05%	76.39%	99.73%	100.00%	-
Tax	-8,223	-8,045	-6,428	-7,740	-2,376	-9,072	-8,972	-5.63%
YoY %	-2.21%	-25.16%	16.95%	-225.76%	73.81%	-1.11%	-	-
Horiz. %	91.65%	89.67%	71.65%	86.27%	26.48%	101.11%	100.00%	-
NP	26,776	29,708	25,314	27,072	28,172	30,814	31,020	-9.31%
YoY %	-9.87%	17.36%	-6.49%	-3.90%	-8.57%	-0.66%	-	-
Horiz. %	86.32%	95.77%	81.61%	87.27%	90.82%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,776	29,708	25,314	27,072	28,172	30,814	31,020	-9.31%
YoY %	-9.87%	17.36%	-6.49%	-3.90%	-8.57%	-0.66%	-	-
Horiz. %	86.32%	95.77%	81.61%	87.27%	90.82%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.49%	21.31%	20.25%	22.23%	7.78%	22.74%	22.43%	-
YoY %	10.23%	5.23%	-8.91%	185.73%	-65.79%	1.38%	-	-
Horiz. %	104.73%	95.01%	90.28%	99.11%	34.69%	101.38%	100.00%	-
Total Cost	562,470	588,560	590,026	559,516	438,148	453,566	447,232	16.46%
YoY %	-4.43%	-0.25%	5.45%	27.70%	-3.40%	1.42%	-	-
Horiz. %	125.77%	131.60%	131.93%	125.11%	97.97%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,068	180,883	175,856	174,372	149,732	153,102	239,871	-18.58%
YoY %	-2.66%	2.86%	0.85%	16.46%	-2.20%	-36.17%	-	-
Horiz. %	73.40%	75.41%	73.31%	72.69%	62.42%	63.83%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,073	6,717	10,076	-	130,973	167,909	251,785	-88.23%
YoY %	49.96%	-33.34%	0.00%	-	-22.00%	-33.31%	-	-
Horiz. %	4.00%	2.67%	4.00%	-	52.02%	66.69%	100.00%	-
Div Payout %	37.62%	22.61%	39.81%	-	464.91%	544.90%	811.69%	-
YoY %	66.39%	-43.21%	0.00%	-	-14.68%	-32.87%	-	-
Horiz. %	4.63%	2.79%	4.90%	-	57.28%	67.13%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	176,068	180,883	175,856	174,372	149,732	153,102	239,871	-18.58%
YoY %	-2.66%	2.86%	0.85%	16.46%	-2.20%	-36.17%	-	-
Horiz. %	73.40%	75.41%	73.31%	72.69%	62.42%	63.83%	100.00%	-
NOSH	100,737	100,765	100,765	100,700	100,748	100,745	100,714	0.01%
YoY %	-0.03%	0.00%	0.06%	-0.05%	0.00%	0.03%	-	-
Horiz. %	100.02%	100.05%	100.05%	99.99%	100.03%	100.03%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	4.54%	4.81%	4.11%	4.62%	6.04%	6.36%	6.49%	-
YoY %	-5.61%	17.03%	-11.04%	-23.51%	-5.03%	-2.00%	-	-
Horiz. %	69.95%	74.11%	63.33%	71.19%	93.07%	98.00%	100.00%	-
ROE	15.21%	16.42%	14.39%	15.53%	18.81%	20.13%	12.93%	-
YoY %	-7.37%	14.11%	-7.34%	-17.44%	-6.56%	55.68%	-	-
Horiz. %	117.63%	126.99%	111.29%	120.11%	145.48%	155.68%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	584.93	613.57	610.67	582.51	462.86	480.80	474.86	14.86%
YoY %	-4.67%	0.47%	4.83%	25.85%	-3.73%	1.25%	-	-
Horiz. %	123.18%	129.21%	128.60%	122.67%	97.47%	101.25%	100.00%	-
EPS	26.58	29.49	25.12	26.88	27.96	30.59	30.80	-9.33%
YoY %	-9.87%	17.40%	-6.55%	-3.86%	-8.60%	-0.68%	-	-
Horiz. %	86.30%	95.75%	81.56%	87.27%	90.78%	99.32%	100.00%	-
DPS	10.00	6.67	10.00	0.00	130.00	166.67	250.00	-88.23%
YoY %	49.93%	-33.30%	0.00%	0.00%	-22.00%	-33.33%	-	-
Horiz. %	4.00%	2.67%	4.00%	0.00%	52.00%	66.67%	100.00%	-
NAPS	1.7478	1.7951	1.7452	1.7316	1.4862	1.5197	2.3817	-18.59%
YoY %	-2.63%	2.86%	0.79%	16.51%	-2.20%	-36.19%	-	-
Horiz. %	73.38%	75.37%	73.28%	72.70%	62.40%	63.81%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,700
RPS	584.89	613.70	610.79	582.25	462.87	480.80	474.72	14.88%
YoY %	-4.69%	0.48%	4.90%	25.79%	-3.73%	1.28%	-	-
Horiz. %	123.21%	129.28%	128.66%	122.65%	97.50%	101.28%	100.00%	-
EPS	26.58	29.49	25.13	26.87	27.96	30.59	30.79	-9.31%
YoY %	-9.87%	17.35%	-6.48%	-3.90%	-8.60%	-0.65%	-	-
Horiz. %	86.33%	95.78%	81.62%	87.27%	90.81%	99.35%	100.00%	-
DPS	10.00	6.67	10.00	0.00	130.00	166.67	249.92	-88.23%
YoY %	49.93%	-33.30%	0.00%	0.00%	-22.00%	-33.31%	-	-
Horiz. %	4.00%	2.67%	4.00%	0.00%	52.02%	66.69%	100.00%	-
NAPS	1.7477	1.7955	1.7456	1.7308	1.4863	1.5197	2.381	-18.58%
YoY %	-2.66%	2.86%	0.86%	16.45%	-2.20%	-36.17%	-	-
Horiz. %	73.40%	75.41%	73.31%	72.69%	62.42%	63.83%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	4.30	4.88	6.20	5.26	4.13	3.43	2.62	-
P/RPS	0.74	0.80	1.02	0.90	0.89	0.71	0.55	21.80%
YoY %	-7.50%	-21.57%	13.33%	1.12%	25.35%	29.09%	-	-
Horiz. %	134.55%	145.45%	185.45%	163.64%	161.82%	129.09%	100.00%	-
P/EPS	16.18	16.55	24.68	19.57	14.77	11.21	8.51	53.29%
YoY %	-2.24%	-32.94%	26.11%	32.50%	31.76%	31.73%	-	-
Horiz. %	190.13%	194.48%	290.01%	229.96%	173.56%	131.73%	100.00%	-
EY	6.18	6.04	4.05	5.11	6.77	8.92	11.76	-34.80%
YoY %	2.32%	49.14%	-20.74%	-24.52%	-24.10%	-24.15%	-	-
Horiz. %	52.55%	51.36%	34.44%	43.45%	57.57%	75.85%	100.00%	-
DY	2.33	1.37	1.61	0.00	31.48	48.59	95.42	-91.52%
YoY %	70.07%	-14.91%	0.00%	0.00%	-35.21%	-49.08%	-	-
Horiz. %	2.44%	1.44%	1.69%	0.00%	32.99%	50.92%	100.00%	-
P/NAPS	2.46	2.72	3.55	3.04	2.78	2.26	1.10	70.76%
YoY %	-9.56%	-23.38%	16.78%	9.35%	23.01%	105.45%	-	-
Horiz. %	223.64%	247.27%	322.73%	276.36%	252.73%	205.45%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	03/11/10	22/07/10	27/04/10	23/02/10	05/11/09	30/07/09	-
Price	4.67	4.82	7.46	5.15	4.15	3.40	2.66	-
P/RPS	0.80	0.79	1.22	0.88	0.90	0.71	0.56	26.76%
YoY %	1.27%	-35.25%	38.64%	-2.22%	26.76%	26.79%	-	-
Horiz. %	142.86%	141.07%	217.86%	157.14%	160.71%	126.79%	100.00%	-
P/EPS	17.57	16.35	29.70	19.16	14.84	11.12	8.64	60.30%
YoY %	7.46%	-44.95%	55.01%	29.11%	33.45%	28.70%	-	-
Horiz. %	203.36%	189.24%	343.75%	221.76%	171.76%	128.70%	100.00%	-
EY	5.69	6.12	3.37	5.22	6.74	9.00	11.58	-37.65%
YoY %	-7.03%	81.60%	-35.44%	-22.55%	-25.11%	-22.28%	-	-
Horiz. %	49.14%	52.85%	29.10%	45.08%	58.20%	77.72%	100.00%	-
DY	2.14	1.38	1.34	0.00	31.33	49.02	93.98	-91.91%
YoY %	55.07%	2.99%	0.00%	0.00%	-36.09%	-47.84%	-	-
Horiz. %	2.28%	1.47%	1.43%	0.00%	33.34%	52.16%	100.00%	-
P/NAPS	2.67	2.69	4.27	2.97	2.79	2.24	1.12	78.17%
YoY %	-0.74%	-37.00%	43.77%	6.45%	24.55%	100.00%	-	-
Horiz. %	238.39%	240.18%	381.25%	265.18%	249.11%	200.00%	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