[CCB] QoQ TTM Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	650,540	640,574	667,896	682,367	726,452	760,682	758,297	-9.72%
YoY %	1.56%	-4.09%	-2.12%	-6.07%	-4.50%	0.31%	-	-
Horiz. %	85.79%	84.48%	88.08%	89.99%	95.80%	100.31%	100.00%	-
PBT	47,652	51,843	28,638	34,494	35,164	33,428	24,806	54.59%
YoY %	-8.08%	81.03%	-16.98%	-1.91%	5.19%	34.76%	-	-
Horiz. %	192.10%	208.99%	115.45%	139.06%	141.76%	134.76%	100.00%	-
Tax	-5,570	-6,147	-6,858	-8,318	-9,318	-9,520	-8,336	-23.58%
YoY %	9.39%	10.37%	17.55%	10.73%	2.12%	-14.20%	-	-
Horiz. %	66.82%	73.74%	82.27%	99.78%	111.78%	114.20%	100.00%	-
NP	42,082	45,696	21,780	26,176	25,846	23,908	16,470	87.00%
YoY %	-7.91%	109.81%	-16.79%	1.28%	8.11%	45.16%	-	-
Horiz. %	255.51%	277.45%	132.24%	158.93%	156.93%	145.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,082	45,696	21,780	26,176	25,846	23,908	16,470	87.00%
YoY %	-7.91%	109.81%	-16.79%	1.28%	8.11%	45.16%	-	-
Horiz. %	255.51%	277.45%	132.24%	158.93%	156.93%	145.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.69%	11.86%	23.95%	24.11%	26.50%	28.48%	33.60%	-
YoY %	-1.43%	-50.48%	-0.66%	-9.02%	-6.95%	-15.24%	-	-
Horiz. %	34.79%	35.30%	71.28%	71.76%	78.87%	84.76%	100.00%	-
Total Cost	608,458	594,878	646,116	656,191	700,606	736,774	741,827	-12.38%
YoY %	2.28%	-7.93%	-1.54%	-6.34%	-4.91%	-0.68%	-	-
Horiz. %	82.02%	80.19%	87.10%	88.46%	94.44%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,717	287,306	254,296	405,615	408,926	385,898	378,018	-16.26%
YoY %	0.84%	12.98%	-37.31%	-0.81%	5.97%	2.08%	-	-
Horiz. %	76.64%	76.00%	67.27%	107.30%	108.18%	102.08%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	214,584	214,584	219,623	219,623	15,114	15,114	15,064	488.58%
YoY %	0.00%	-2.29%	0.00%	1,353.11%	0.00%	0.33%	-	-
Horiz. %	1,424.48%	1,424.48%	1,457.93%	1,457.93%	100.33%	100.33%	100.00%	-
Div Payout %	509.92%	469.59%	1,008.37%	839.03%	58.48%	63.22%	91.47%	-
YoY %	8.59%	-53.43%	20.18%	1,334.73%	-7.50%	-30.88%	-	-
Horiz. %	557.47%	513.38%	1,102.41%	917.27%	63.93%	69.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	289,717	287,306	254,296	405,615	408,926	385,898	378,018	-16.26%
YoY %	0.84%	12.98%	-37.31%	-0.81%	5.97%	2.08%	-	-
Horiz. %	76.64%	76.00%	67.27%	107.30%	108.18%	102.08%	100.00%	-
NOSH	101,052	100,745	100,246	100,744	100,782	100,759	100,735	0.20%
YoY %	0.30%	0.50%	-0.49%	-0.04%	0.02%	0.02%	-	-
Horiz. %	100.31%	100.01%	99.51%	100.01%	100.05%	100.02%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	6.47%	7.13%	3.26%	3.84%	3.56%	3.14%	2.17%	-
YoY %	-9.26%	118.71%	-15.10%	7.87%	13.38%	44.70%	-	-
Horiz. %	298.16%	328.57%	150.23%	176.96%	164.06%	144.70%	100.00%	-
ROE	14.53%	15.90%	8.56%	6.45%	6.32%	6.20%	4.36%	-
YoY %	-8.62%	85.75%	32.71%	2.06%	1.94%	42.20%	-	-
Horiz. %	333.26%	364.68%	196.33%	147.94%	144.95%	142.20%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	643.76	635.83	666.25	677.33	720.81	754.95	752.76	-9.91%
YoY %	1.25%	-4.57%	-1.64%	-6.03%	-4.52%	0.29%	-	-
Horiz. %	85.52%	84.47%	88.51%	89.98%	95.76%	100.29%	100.00%	-
EPS	41.64	45.36	21.73	25.98	25.65	23.73	16.35	86.59%
YoY %	-8.20%	108.74%	-16.36%	1.29%	8.09%	45.14%	-	-
Horiz. %	254.68%	277.43%	132.91%	158.90%	156.88%	145.14%	100.00%	-
DPS	213.00	213.00	218.00	218.00	15.00	15.00	15.00	487.34%
YoY %	0.00%	-2.29%	0.00%	1,353.33%	0.00%	0.00%	-	-
Horiz. %	1,420.00%	1,420.00%	1,453.33%	1,453.33%	100.00%	100.00%	100.00%	-
NAPS	2.867	2.8518	2.5367	4.0262	4.0575	3.8299	3.7526	-16.44%
YoY %	0.53%	12.42%	-37.00%	-0.77%	5.94%	2.06%	-	-
Horiz. %	76.40%	76.00%	67.60%	107.29%	108.13%	102.06%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,744
RPS	645.73	635.84	662.96	677.32	721.08	755.06	752.69	-9.72%
YoY %	1.56%	-4.09%	-2.12%	-6.07%	-4.50%	0.31%	-	-
Horiz. %	85.79%	84.48%	88.08%	89.99%	95.80%	100.31%	100.00%	-
EPS	41.77	45.36	21.62	25.98	25.65	23.73	16.35	86.98%
YoY %	-7.91%	109.81%	-16.78%	1.29%	8.09%	45.14%	-	-
Horiz. %	255.47%	277.43%	132.23%	158.90%	156.88%	145.14%	100.00%	-
DPS	213.00	213.00	218.00	218.00	15.00	15.00	14.95	488.65%
YoY %	0.00%	-2.29%	0.00%	1,353.33%	0.00%	0.33%	-	-
Horiz. %	1,424.75%	1,424.75%	1,458.19%	1,458.19%	100.33%	100.33%	100.00%	-
NAPS	2.8758	2.8518	2.5242	4.0262	4.059	3.8304	3.7522	-16.26%
YoY %	0.84%	12.98%	-37.31%	-0.81%	5.97%	2.08%	-	-
Horiz. %	76.64%	76.00%	67.27%	107.30%	108.18%	102.08%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.29	2.15	2.08	2.28	2.40	2.42	2.90	-
P/RPS	0.36	0.34	0.31	0.34	0.33	0.32	0.39	-5.20%
YoY %	5.88%	9.68%	-8.82%	3.03%	3.12%	-17.95%	-	-
Horiz. %	92.31%	87.18%	79.49%	87.18%	84.62%	82.05%	100.00%	-
P/EPS	5.50	4.74	9.57	8.78	9.36	10.20	17.74	-54.22%
YoY %	16.03%	-50.47%	9.00%	-6.20%	-8.24%	-42.50%	-	-
Horiz. %	31.00%	26.72%	53.95%	49.49%	52.76%	57.50%	100.00%	-
EY	18.18	21.10	10.45	11.40	10.69	9.80	5.64	118.36%
YoY %	-13.84%	101.91%	-8.33%	6.64%	9.08%	73.76%	-	-
Horiz. %	322.34%	374.11%	185.28%	202.13%	189.54%	173.76%	100.00%	-
DY	93.01	99.07	104.81	95.61	6.25	6.20	5.17	587.79%
YoY %	-6.12%	-5.48%	9.62%	1,429.76%	0.81%	19.92%	-	-
Horiz. %	1,799.03%	1,916.25%	2,027.27%	1,849.32%	120.89%	119.92%	100.00%	-
P/NAPS	0.80	0.75	0.82	0.57	0.59	0.63	0.77	2.58%
YoY %	6.67%	-8.54%	43.86%	-3.39%	-6.35%	-18.18%	-	-
Horiz. %	103.90%	97.40%	106.49%	74.03%	76.62%	81.82%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	10/05/07	27/02/07	13/11/06	10/08/06	10/05/06	27/02/06	09/11/05	-
Price	2.60	2.25	2.29	2.45	2.43	2.32	2.80	-
P/RPS	0.40	0.35	0.34	0.36	0.34	0.31	0.37	5.33%
YoY %	14.29%	2.94%	-5.56%	5.88%	9.68%	-16.22%	-	-
Horiz. %	108.11%	94.59%	91.89%	97.30%	91.89%	83.78%	100.00%	-
P/EPS	6.24	4.96	10.54	9.43	9.48	9.78	17.13	-49.02%
YoY %	25.81%	-52.94%	11.77%	-0.53%	-3.07%	-42.91%	-	-
Horiz. %	36.43%	28.96%	61.53%	55.05%	55.34%	57.09%	100.00%	-
EY	16.02	20.16	9.49	10.61	10.55	10.23	5.84	96.08%
YoY %	-20.54%	112.43%	-10.56%	0.57%	3.13%	75.17%	-	-
Horiz. %	274.32%	345.21%	162.50%	181.68%	180.65%	175.17%	100.00%	-
DY	81.92	94.67	95.20	88.98	6.17	6.47	5.36	516.88%
YoY %	-13.47%	-0.56%	6.99%	1,342.14%	-4.64%	20.71%	-	-
Horiz. %	1,528.36%	1,766.23%	1,776.12%	1,660.07%	115.11%	120.71%	100.00%	-
P/NAPS	0.91	0.79	0.90	0.61	0.60	0.61	0.75	13.77%
YoY %	15.19%	-12.22%	47.54%	1.67%	-1.64%	-18.67%	-	-
Horiz. %	121.33%	105.33%	120.00%	81.33%	80.00%	81.33%	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