[CCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	466,320	363,286	239,126	115,326	556,807	438,952	298,818	34.43%
YoY %	28.36%	51.92%	107.35%	-79.29%	26.85%	46.90%	-	-
Horiz. %	156.05%	121.57%	80.02%	38.59%	186.34%	146.90%	100.00%	-
PBT	30,548	29,915	19,996	5,031	47,579	40,710	36,711	-11.50%
YoY %	2.12%	49.60%	297.46%	-89.43%	16.87%	10.89%	-	-
Horiz. %	83.21%	81.49%	54.47%	13.70%	129.60%	110.89%	100.00%	-
Tax	-2,376	-6,804	-4,486	-418	-794	-2,772	-2,698	-8.10%
YoY %	65.08%	-51.67%	-973.21%	47.36%	71.36%	-2.74%	-	-
Horiz. %	88.07%	252.19%	166.27%	15.49%	29.43%	102.74%	100.00%	-
NP	28,172	23,111	15,510	4,613	46,785	37,938	34,013	-11.77%
YoY %	21.90%	49.01%	236.22%	-90.14%	23.32%	11.54%	-	-
Horiz. %	82.83%	67.95%	45.60%	13.56%	137.55%	111.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,172	23,111	15,510	4,613	46,785	37,938	34,013	-11.77%
YoY %	21.90%	49.01%	236.22%	-90.14%	23.32%	11.54%	-	-
Horiz. %	82.83%	67.95%	45.60%	13.56%	137.55%	111.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.78%	22.74%	22.43%	8.31%	1.67%	6.81%	7.35%	-
YoY %	-65.79%	1.38%	169.92%	397.60%	-75.48%	-7.35%	-	-
Horiz. %	105.85%	309.39%	305.17%	113.06%	22.72%	92.65%	100.00%	-
Total Cost	438,148	340,175	223,616	110,713	510,022	401,014	264,805	39.76%
YoY %	28.80%	52.12%	101.98%	-78.29%	27.18%	51.44%	-	-
Horiz. %	165.46%	128.46%	84.45%	41.81%	192.60%	151.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,732	153,102	239,871	232,775	228,212	217,393	317,874	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.10%	48.16%	75.46%	73.23%	71.79%	68.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	130,973	125,931	125,892	-	146,077	141,033	141,049	-4.80%
YoY %	4.00%	0.03%	0.00%	-	3.58%	-0.01%	-	-
Horiz. %	92.86%	89.28%	89.25%	-	103.56%	99.99%	100.00%	-
Div Payout %	464.91%	544.90%	811.69%	-	312.23%	371.75%	414.69%	-
YoY %	-14.68%	-32.87%	0.00%	-	-16.01%	-10.35%	-	-
Horiz. %	112.11%	131.40%	195.73%	-	75.29%	89.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	149,732	153,102	239,871	232,775	228,212	217,393	317,874	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.10%	48.16%	75.46%	73.23%	71.79%	68.39%	100.00%	-
NOSH	100,748	100,745	100,714	100,720	100,742	100,738	100,749	-0.00%
YoY %	0.00%	0.03%	-0.01%	-0.02%	0.00%	-0.01%	-	-
Horiz. %	100.00%	100.00%	99.97%	99.97%	99.99%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.04%	6.36%	6.49%	4.00%	8.40%	8.64%	11.38%	-
YoY %	-5.03%	-2.00%	62.25%	-52.38%	-2.78%	-24.08%	-	-
Horiz. %	53.08%	55.89%	57.03%	35.15%	73.81%	75.92%	100.00%	-
ROE	18.81%	15.10%	6.47%	1.98%	20.50%	17.45%	10.70%	-
YoY %	24.57%	133.38%	226.77%	-90.34%	17.48%	63.08%	-	-
Horiz. %	175.79%	141.12%	60.47%	18.50%	191.59%	163.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	462.86	360.60	237.43	114.50	552.70	435.74	296.60	34.43%
YoY %	28.36%	51.88%	107.36%	-79.28%	26.84%	46.91%	-	-
Horiz. %	156.06%	121.58%	80.05%	38.60%	186.35%	146.91%	100.00%	-
EPS	27.96	22.94	15.40	4.58	46.44	37.66	33.76	-11.77%
YoY %	21.88%	48.96%	236.24%	-90.14%	23.31%	11.55%	-	-
Horiz. %	82.82%	67.95%	45.62%	13.57%	137.56%	111.55%	100.00%	-
DPS	130.00	125.00	125.00	0.00	145.00	140.00	140.00	-4.80%
YoY %	4.00%	0.00%	0.00%	0.00%	3.57%	0.00%	-	-
Horiz. %	92.86%	89.29%	89.29%	0.00%	103.57%	100.00%	100.00%	-
NAPS	1.4862	1.5197	2.3817	2.3111	2.2653	2.158	3.1551	-39.37%
YoY %	-2.20%	-36.19%	3.05%	2.02%	4.97%	-31.60%	-	-
Horiz. %	47.10%	48.17%	75.49%	73.25%	71.80%	68.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,720
RPS	462.87	360.60	237.36	114.47	552.69	435.71	296.61	34.43%
YoY %	28.36%	51.92%	107.36%	-79.29%	26.85%	46.90%	-	-
Horiz. %	156.05%	121.57%	80.02%	38.59%	186.34%	146.90%	100.00%	-
EPS	27.96	22.94	15.40	4.58	46.44	37.66	33.76	-11.77%
YoY %	21.88%	48.96%	236.24%	-90.14%	23.31%	11.55%	-	-
Horiz. %	82.82%	67.95%	45.62%	13.57%	137.56%	111.55%	100.00%	-
DPS	130.00	125.00	124.96	0.00	145.00	139.99	140.01	-4.81%
YoY %	4.00%	0.03%	0.00%	0.00%	3.58%	-0.01%	-	-
Horiz. %	92.85%	89.28%	89.25%	0.00%	103.56%	99.99%	100.00%	-
NAPS	1.4863	1.5197	2.381	2.3105	2.2653	2.1579	3.1552	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.11%	48.16%	75.46%	73.23%	71.80%	68.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	4.13	3.43	2.62	2.05	2.00	2.03	2.19	-
P/RPS	0.89	0.95	1.10	1.79	0.36	0.47	0.74	13.05%
YoY %	-6.32%	-13.64%	-38.55%	397.22%	-23.40%	-36.49%	-	-
Horiz. %	120.27%	128.38%	148.65%	241.89%	48.65%	63.51%	100.00%	-
P/EPS	14.77	14.95	17.01	44.76	4.31	5.39	6.49	72.75%
YoY %	-1.20%	-12.11%	-62.00%	938.52%	-20.04%	-16.95%	-	-
Horiz. %	227.58%	230.35%	262.10%	689.68%	66.41%	83.05%	100.00%	-
EY	6.77	6.69	5.88	2.23	23.22	18.55	15.42	-42.14%
YoY %	1.20%	13.78%	163.68%	-90.40%	25.18%	20.30%	-	-
Horiz. %	43.90%	43.39%	38.13%	14.46%	150.58%	120.30%	100.00%	-
DY	31.48	36.44	47.71	0.00	72.50	68.97	63.93	-37.56%
YoY %	-13.61%	-23.62%	0.00%	0.00%	5.12%	7.88%	-	-
Horiz. %	49.24%	57.00%	74.63%	0.00%	113.41%	107.88%	100.00%	-
P/NAPS	2.78	2.26	1.10	0.89	0.88	0.94	0.69	152.55%
YoY %	23.01%	105.45%	23.60%	1.14%	-6.38%	36.23%	-	-
Horiz. %	402.90%	327.54%	159.42%	128.99%	127.54%	136.23%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	05/11/09	30/07/09	21/04/09	24/02/09	31/10/08	30/07/08	-
Price	4.15	3.40	2.66	2.18	2.00	1.82	2.30	-
P/RPS	0.90	0.94	1.12	1.90	0.36	0.42	0.78	9.98%
YoY %	-4.26%	-16.07%	-41.05%	427.78%	-14.29%	-46.15%	-	-
Horiz. %	115.38%	120.51%	143.59%	243.59%	46.15%	53.85%	100.00%	-
P/EPS	14.84	14.82	17.27	47.60	4.31	4.83	6.81	67.84%
YoY %	0.13%	-14.19%	-63.72%	1,004.41%	-10.77%	-29.07%	-	-
Horiz. %	217.91%	217.62%	253.60%	698.97%	63.29%	70.93%	100.00%	-
EY	6.74	6.75	5.79	2.10	23.22	20.69	14.68	-40.40%
YoY %	-0.15%	16.58%	175.71%	-90.96%	12.23%	40.94%	-	-
Horiz. %	45.91%	45.98%	39.44%	14.31%	158.17%	140.94%	100.00%	-
DY	31.33	36.76	46.99	0.00	72.50	76.92	60.87	-35.69%
YoY %	-14.77%	-21.77%	0.00%	0.00%	-5.75%	26.37%	-	-
Horiz. %	51.47%	60.39%	77.20%	0.00%	119.11%	126.37%	100.00%	-
P/NAPS	2.79	2.24	1.12	0.94	0.88	0.84	0.73	143.85%
YoY %	24.55%	100.00%	19.15%	6.82%	4.76%	15.07%	-	-
Horiz. %	382.19%	306.85%	153.42%	128.77%	120.55%	115.07%	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