[CCB] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	594,758	589,246	566,735	534,864	497,641	466,320	481,141	15.19%
YoY %	0.94%	3.97%	5.96%	7.48%	6.72%	-3.08%	-	-
Horiz. %	123.61%	122.47%	117.79%	111.17%	103.43%	96.92%	100.00%	-
PBT	36,147	35,031	34,897	32,372	40,169	36,497	36,784	-1.15%
YoY %	3.19%	0.38%	7.80%	-19.41%	10.06%	-0.78%	-	-
Horiz. %	98.27%	95.23%	94.87%	88.01%	109.20%	99.22%	100.00%	-
Tax	-8,263	-8,223	-7,587	-7,085	-9,874	-8,357	-4,826	43.16%
YoY %	-0.49%	-8.38%	-7.09%	28.25%	-18.15%	-73.17%	-	-
Horiz. %	171.22%	170.39%	157.21%	146.81%	204.60%	173.17%	100.00%	-
NP	27,884	26,808	27,310	25,287	30,295	28,140	31,958	-8.69%
YoY %	4.01%	-1.84%	8.00%	-16.53%	7.66%	-11.95%	-	-
Horiz. %	87.25%	83.89%	85.46%	79.13%	94.80%	88.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,884	26,808	27,310	25,287	30,295	28,140	31,958	-8.69%
YoY %	4.01%	-1.84%	8.00%	-16.53%	7.66%	-11.95%	-	-
Horiz. %	87.25%	83.89%	85.46%	79.13%	94.80%	88.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.86%	23.47%	21.74%	21.89%	24.58%	22.90%	13.12%	-
YoY %	-2.60%	7.96%	-0.69%	-10.94%	7.34%	74.54%	-	-
Horiz. %	174.24%	178.89%	165.70%	166.84%	187.35%	174.54%	100.00%	-
Total Cost	566,874	562,438	539,425	509,577	467,346	438,180	449,183	16.79%
YoY %	0.79%	4.27%	5.86%	9.04%	6.66%	-2.45%	-	-
Horiz. %	126.20%	125.21%	120.09%	113.45%	104.04%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,110	176,220	180,883	175,685	174,372	158,147	153,199	12.63%
YoY %	3.91%	-2.58%	2.96%	0.75%	10.26%	3.23%	-	-
Horiz. %	119.52%	115.03%	118.07%	114.68%	113.82%	103.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	10,074	10,074	10,071	10,071	130,927	130,927	130,927	-81.93%
YoY %	0.00%	0.03%	0.00%	-92.31%	0.00%	0.00%	-	-
Horiz. %	7.69%	7.69%	7.69%	7.69%	100.00%	100.00%	100.00%	-
Div Payout %	36.13%	37.58%	36.88%	39.83%	432.18%	465.27%	409.69%	-
YoY %	-3.86%	1.90%	-7.41%	-90.78%	-7.11%	13.57%	-	-
Horiz. %	8.82%	9.17%	9.00%	9.72%	105.49%	113.57%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	183,110	176,220	180,883	175,685	174,372	158,147	153,199	12.63%
YoY %	3.91%	-2.58%	2.96%	0.75%	10.26%	3.23%	-	-
Horiz. %	119.52%	115.03%	118.07%	114.68%	113.82%	103.23%	100.00%	-
NOSH	100,693	100,824	100,765	100,667	100,700	100,763	100,809	-0.07%
YoY %	-0.13%	0.06%	0.10%	-0.03%	-0.06%	-0.05%	-	-
Horiz. %	99.88%	100.01%	99.96%	99.86%	99.89%	99.95%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	4.69%	4.55%	4.82%	4.73%	6.09%	6.03%	6.64%	-
YoY %	3.08%	-5.60%	1.90%	-22.33%	1.00%	-9.19%	-	-
Horiz. %	70.63%	68.52%	72.59%	71.23%	91.72%	90.81%	100.00%	-
ROE	15.23%	15.21%	15.10%	14.39%	17.37%	17.79%	20.86%	-
YoY %	0.13%	0.73%	4.93%	-17.16%	-2.36%	-14.72%	-	-
Horiz. %	73.01%	72.91%	72.39%	68.98%	83.27%	85.28%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	590.66	584.43	562.43	531.32	494.18	462.79	477.28	15.28%
YoY %	1.07%	3.91%	5.86%	7.52%	6.78%	-3.04%	-	-
Horiz. %	123.76%	122.45%	117.84%	111.32%	103.54%	96.96%	100.00%	-
EPS	27.69	26.59	27.10	25.12	30.08	27.93	31.70	-8.62%
YoY %	4.14%	-1.88%	7.88%	-16.49%	7.70%	-11.89%	-	-
Horiz. %	87.35%	83.88%	85.49%	79.24%	94.89%	88.11%	100.00%	-
DPS	10.00	10.00	10.00	10.00	130.00	130.00	130.00	-81.94%
YoY %	0.00%	0.00%	0.00%	-92.31%	0.00%	0.00%	-	-
Horiz. %	7.69%	7.69%	7.69%	7.69%	100.00%	100.00%	100.00%	-
NAPS	1.8185	1.7478	1.7951	1.7452	1.7316	1.5695	1.5197	12.72%
YoY %	4.05%	-2.63%	2.86%	0.79%	10.33%	3.28%	-	-
Horiz. %	119.66%	115.01%	118.12%	114.84%	113.94%	103.28%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,667
RPS	590.36	584.89	562.54	530.91	493.96	462.87	477.58	15.19%
YoY %	0.94%	3.97%	5.96%	7.48%	6.72%	-3.08%	-	-
Horiz. %	123.61%	122.47%	117.79%	111.17%	103.43%	96.92%	100.00%	-
EPS	27.68	26.61	27.11	25.10	30.07	27.93	31.72	-8.68%
YoY %	4.02%	-1.84%	8.01%	-16.53%	7.66%	-11.95%	-	-
Horiz. %	87.26%	83.89%	85.47%	79.13%	94.80%	88.05%	100.00%	-
DPS	10.00	10.00	10.00	10.00	129.96	129.96	129.96	-81.93%
YoY %	0.00%	0.00%	0.00%	-92.31%	0.00%	0.00%	-	-
Horiz. %	7.69%	7.69%	7.69%	7.69%	100.00%	100.00%	100.00%	-
NAPS	1.8176	1.7492	1.7955	1.7439	1.7308	1.5698	1.5207	12.63%
YoY %	3.91%	-2.58%	2.96%	0.76%	10.26%	3.23%	-	-
Horiz. %	119.52%	115.03%	118.07%	114.68%	113.82%	103.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	4.72	4.30	4.88	6.20	5.26	4.13	3.43	-
P/RPS	0.80	0.74	0.87	1.17	1.06	0.89	0.72	7.28%
YoY %	8.11%	-14.94%	-25.64%	10.38%	19.10%	23.61%	-	-
Horiz. %	111.11%	102.78%	120.83%	162.50%	147.22%	123.61%	100.00%	-
P/EPS	17.04	16.17	18.01	24.68	17.48	14.79	10.82	35.39%
YoY %	5.38%	-10.22%	-27.03%	41.19%	18.19%	36.69%	-	-
Horiz. %	157.49%	149.45%	166.45%	228.10%	161.55%	136.69%	100.00%	-
EY	5.87	6.18	5.55	4.05	5.72	6.76	9.24	-26.12%
YoY %	-5.02%	11.35%	37.04%	-29.20%	-15.38%	-26.84%	-	-
Horiz. %	63.53%	66.88%	60.06%	43.83%	61.90%	73.16%	100.00%	-
DY	2.12	2.33	2.05	1.61	24.71	31.48	37.90	-85.39%
YoY %	-9.01%	13.66%	27.33%	-93.48%	-21.51%	-16.94%	-	-
Horiz. %	5.59%	6.15%	5.41%	4.25%	65.20%	83.06%	100.00%	-
P/NAPS	2.60	2.46	2.72	3.55	3.04	2.63	2.26	9.80%
YoY %	5.69%	-9.56%	-23.38%	16.78%	15.59%	16.37%	-	-
Horiz. %	115.04%	108.85%	120.35%	157.08%	134.51%	116.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/04/11	24/02/11	03/11/10	22/07/10	27/04/10	23/02/10	05/11/09	-
Price	4.50	4.67	4.82	7.46	5.15	4.15	3.40	-
P/RPS	0.76	0.80	0.86	1.40	1.04	0.90	0.71	4.64%
YoY %	-5.00%	-6.98%	-38.57%	34.62%	15.56%	26.76%	-	-
Horiz. %	107.04%	112.68%	121.13%	197.18%	146.48%	126.76%	100.00%	-
P/EPS	16.25	17.56	17.78	29.70	17.12	14.86	10.73	31.91%
YoY %	-7.46%	-1.24%	-40.13%	73.48%	15.21%	38.49%	-	-
Horiz. %	151.44%	163.65%	165.70%	276.79%	159.55%	138.49%	100.00%	-
EY	6.15	5.69	5.62	3.37	5.84	6.73	9.32	-24.22%
YoY %	8.08%	1.25%	66.77%	-42.29%	-13.22%	-27.79%	-	-
Horiz. %	65.99%	61.05%	60.30%	36.16%	62.66%	72.21%	100.00%	-
DY	2.22	2.14	2.07	1.34	25.24	31.33	38.24	-85.03%
YoY %	3.74%	3.38%	54.48%	-94.69%	-19.44%	-18.07%	-	-
Horiz. %	5.81%	5.60%	5.41%	3.50%	66.00%	81.93%	100.00%	-
P/NAPS	2.47	2.67	2.69	4.27	2.97	2.64	2.24	6.73%
YoY %	-7.49%	-0.74%	-37.00%	43.77%	12.50%	17.86%	-	-
Horiz. %	110.27%	119.20%	120.09%	190.62%	132.59%	117.86%	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