[CCB] QoQ Cumulative 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
Cumulative Result
Revenue	556,807	438,952	298,818	144,772	658,566	503,246	334,608	40.20%
YoY %	26.85%	46.90%	106.41%	-78.02%	30.86%	50.40%	-	-
Horiz. %	166.41%	131.18%	89.30%	43.27%	196.82%	150.40%	100.00%	-
PBT	47,579	40,710	36,711	2,466	11,010	11,633	5,611	313.14%
YoY %	16.87%	10.89%	1,388.69%	-77.60%	-5.36%	107.32%	-	-
Horiz. %	847.96%	725.54%	654.27%	43.95%	196.22%	207.32%	100.00%	-
Tax	-794	-2,772	-2,698	1,573	-3,566	-1,996	-454	44.91%
YoY %	71.36%	-2.74%	-271.52%	144.11%	-78.66%	-339.65%	-	-
Horiz. %	174.89%	610.57%	594.27%	-346.48%	785.46%	439.65%	100.00%	-
NP	46,785	37,938	34,013	4,039	7,444	9,637	5,157	332.08%
YoY %	23.32%	11.54%	742.11%	-45.74%	-22.76%	86.87%	-	-
Horiz. %	907.21%	735.66%	659.55%	78.32%	144.35%	186.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,785	37,938	34,013	4,039	7,444	9,637	5,157	332.08%
YoY %	23.32%	11.54%	742.11%	-45.74%	-22.76%	86.87%	-	-
Horiz. %	907.21%	735.66%	659.55%	78.32%	144.35%	186.87%	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	401,014	264,805	140,733	651,122	493,609	329,451	33.64%
YoY %	27.18%	51.44%	88.16%	-78.39%	31.91%	49.83%	-	-
Horiz. %	154.81%	121.72%	80.38%	42.72%	197.64%	149.83%	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	141,033	141,049	-	10,073	5,035	5,036	834.47%
YoY %	3.58%	-0.01%	0.00%	-	100.06%	-0.02%	-	-
Horiz. %	2,900.66%	2,800.50%	2,800.81%	-	200.02%	99.98%	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%	17.45%	10.70%	1.39%	2.59%	3.32%	1.78%	-
YoY %	17.48%	63.08%	669.78%	-46.33%	-21.99%	86.52%	-	-
Horiz. %	1,151.69%	980.34%	601.12%	78.09%	145.51%	186.52%	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	435.74	296.60	143.73	653.79	499.75	332.21	40.18%
YoY %	26.84%	46.91%	106.36%	-78.02%	30.82%	50.43%	-	-
Horiz. %	166.37%	131.16%	89.28%	43.26%	196.80%	150.43%	100.00%	-
EPS	46.44	37.66	33.76	4.01	7.39	9.57	5.12	332.02%
YoY %	23.31%	11.55%	741.90%	-45.74%	-22.78%	86.91%	-	-
Horiz. %	907.03%	735.55%	659.37%	78.32%	144.34%	186.91%	100.00%	-
DPS	145.00	140.00	140.00	0.00	10.00	5.00	5.00	834.33%
YoY %	3.57%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	2,900.00%	2,800.00%	2,800.00%	0.00%	200.00%	100.00%	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	435.71	296.61	143.70	653.70	499.52	332.13	40.20%
YoY %	26.85%	46.90%	106.41%	-78.02%	30.87%	50.40%	-	-
Horiz. %	166.41%	131.19%	89.31%	43.27%	196.82%	150.40%	100.00%	-
EPS	46.44	37.66	33.76	4.01	7.39	9.57	5.12	332.02%
YoY %	23.31%	11.55%	741.90%	-45.74%	-22.78%	86.91%	-	-
Horiz. %	907.03%	735.55%	659.37%	78.32%	144.34%	186.91%	100.00%	-
DPS	145.00	139.99	140.01	0.00	10.00	5.00	5.00	834.33%
YoY %	3.58%	-0.01%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	2,900.00%	2,799.80%	2,800.20%	0.00%	200.00%	100.00%	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	0.47	0.74	1.53	0.39	0.52	0.66	-33.11%
YoY %	-23.40%	-36.49%	-51.63%	292.31%	-25.00%	-21.21%	-	-
Horiz. %	54.55%	71.21%	112.12%	231.82%	59.09%	78.79%	100.00%	-
P/EPS	4.31	5.39	6.49	54.86	34.64	27.38	42.97	-78.26%
YoY %	-20.04%	-16.95%	-88.17%	58.37%	26.52%	-36.28%	-	-
Horiz. %	10.03%	12.54%	15.10%	127.67%	80.61%	63.72%	100.00%	-
EY	23.22	18.55	15.42	1.82	2.89	3.65	2.33	359.88%
YoY %	25.18%	20.30%	747.25%	-37.02%	-20.82%	56.65%	-	-
Horiz. %	996.57%	796.14%	661.80%	78.11%	124.03%	156.65%	100.00%	-
DY	72.50	68.97	63.93	0.00	3.91	1.91	2.27	896.13%
YoY %	5.12%	7.88%	0.00%	0.00%	104.71%	-15.86%	-	-
Horiz. %	3,193.83%	3,038.33%	2,816.30%	0.00%	172.25%	84.14%	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	0.42	0.78	1.57	0.33	0.52	0.69	-35.06%
YoY %	-14.29%	-46.15%	-50.32%	375.76%	-36.54%	-24.64%	-	-
Horiz. %	52.17%	60.87%	113.04%	227.54%	47.83%	75.36%	100.00%	-
P/EPS	4.31	4.83	6.81	56.11	29.23	26.96	44.92	-78.89%
YoY %	-10.77%	-29.07%	-87.86%	91.96%	8.42%	-39.98%	-	-
Horiz. %	9.59%	10.75%	15.16%	124.91%	65.07%	60.02%	100.00%	-
EY	23.22	20.69	14.68	1.78	3.42	3.71	2.23	373.46%
YoY %	12.23%	40.94%	724.72%	-47.95%	-7.82%	66.37%	-	-
Horiz. %	1,041.26%	927.80%	658.30%	79.82%	153.36%	166.37%	100.00%	-
DY	72.50	76.92	60.87	0.00	4.63	1.94	2.17	926.36%
YoY %	-5.75%	26.37%	0.00%	0.00%	138.66%	-10.60%	-	-
Horiz. %	3,341.01%	3,544.70%	2,805.07%	0.00%	213.36%	89.40%	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