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

Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -75.98%
YoY- 46.72%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 589,246 463,701 307,670 146,647 466,320 363,286 239,126 82.13%
PBT 34,999 28,315 15,871 8,703 30,548 29,915 19,996 45.08%
Tax -8,223 -6,034 -3,214 -1,935 -2,376 -6,804 -4,486 49.61%
NP 26,776 22,281 12,657 6,768 28,172 23,111 15,510 43.76%
-
NP to SH 26,776 22,281 12,657 6,768 28,172 23,111 15,510 43.76%
-
Tax Rate 23.49% 21.31% 20.25% 22.23% 7.78% 22.74% 22.43% -
Total Cost 562,470 441,420 295,013 139,879 438,148 340,175 223,616 84.64%
-
Net Worth 176,068 180,883 175,856 174,372 149,732 153,102 239,871 -18.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,073 5,038 5,038 - 130,973 125,931 125,892 -81.34%
Div Payout % 37.62% 22.61% 39.81% - 464.91% 544.90% 811.69% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 176,068 180,883 175,856 174,372 149,732 153,102 239,871 -18.58%
NOSH 100,737 100,765 100,765 100,700 100,748 100,745 100,714 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.54% 4.81% 4.11% 4.62% 6.04% 6.36% 6.49% -
ROE 15.21% 12.32% 7.20% 3.88% 18.81% 15.10% 6.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 584.93 460.18 305.33 145.63 462.86 360.60 237.43 82.10%
EPS 26.58 22.12 12.56 6.72 27.96 22.94 15.40 43.74%
DPS 10.00 5.00 5.00 0.00 130.00 125.00 125.00 -81.34%
NAPS 1.7478 1.7951 1.7452 1.7316 1.4862 1.5197 2.3817 -18.59%
Adjusted Per Share Value based on latest NOSH - 100,700
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 584.89 460.27 305.39 145.56 462.87 360.60 237.36 82.13%
EPS 26.58 22.12 12.56 6.72 27.96 22.94 15.40 43.74%
DPS 10.00 5.00 5.00 0.00 130.00 125.00 124.96 -81.34%
NAPS 1.7477 1.7955 1.7456 1.7308 1.4863 1.5197 2.381 -18.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 1.06 2.03 3.61 0.89 0.95 1.10 -23.16%
P/EPS 16.18 22.07 49.36 78.26 14.77 14.95 17.01 -3.27%
EY 6.18 4.53 2.03 1.28 6.77 6.69 5.88 3.36%
DY 2.33 1.02 0.81 0.00 31.48 36.44 47.71 -86.56%
P/NAPS 2.46 2.72 3.55 3.04 2.78 2.26 1.10 70.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 1.05 2.44 3.54 0.90 0.94 1.12 -20.04%
P/EPS 17.57 21.80 59.39 76.63 14.84 14.82 17.27 1.15%
EY 5.69 4.59 1.68 1.31 6.74 6.75 5.79 -1.15%
DY 2.14 1.04 0.67 0.00 31.33 36.76 46.99 -87.17%
P/NAPS 2.67 2.69 4.27 2.97 2.79 2.24 1.12 78.17%

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

Post a Comment