[CCB] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	622,777	645,990	658,567	662,046	659,063	650,540	640,574	-1.86%
YoY %	-3.59%	-1.91%	-0.53%	0.45%	1.31%	1.56%	-	-
Horiz. %	97.22%	100.85%	102.81%	103.35%	102.89%	101.56%	100.00%	-
PBT	42,112	11,060	11,011	45,562	41,066	47,652	51,843	-12.95%
YoY %	280.76%	0.45%	-75.83%	10.95%	-13.82%	-8.08%	-	-
Horiz. %	81.23%	21.33%	21.24%	87.88%	79.21%	91.92%	100.00%	-
Tax	-5,811	-1,112	-3,566	-4,180	-3,352	-5,570	-6,147	-3.68%
YoY %	-422.57%	68.82%	14.69%	-24.70%	39.82%	9.39%	-	-
Horiz. %	94.53%	18.09%	58.01%	68.00%	54.53%	90.61%	100.00%	-
NP	36,301	9,948	7,445	41,382	37,714	42,082	45,696	-14.23%
YoY %	264.91%	33.62%	-82.01%	9.73%	-10.38%	-7.91%	-	-
Horiz. %	79.44%	21.77%	16.29%	90.56%	82.53%	92.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,301	9,948	7,445	41,382	37,714	42,082	45,696	-14.23%
YoY %	264.91%	33.62%	-82.01%	9.73%	-10.38%	-7.91%	-	-
Horiz. %	79.44%	21.77%	16.29%	90.56%	82.53%	92.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.80%	10.05%	32.39%	9.17%	8.16%	11.69%	11.86%	-
YoY %	37.31%	-68.97%	253.22%	12.38%	-30.20%	-1.43%	-	-
Horiz. %	116.36%	84.74%	273.10%	77.32%	68.80%	98.57%	100.00%	-
Total Cost	586,476	636,042	651,122	620,664	621,349	608,458	594,878	-0.94%
YoY %	-7.79%	-2.32%	4.91%	-0.11%	2.12%	2.28%	-	-
Horiz. %	98.59%	106.92%	109.45%	104.33%	104.45%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,885	291,543	287,142	289,981	289,720	289,717	287,306	6.98%
YoY %	9.04%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.47%	99.94%	100.93%	100.84%	100.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	146,083	10,072	10,072	10,080	10,080	214,584	214,584	-22.63%
YoY %	1,350.39%	0.00%	-0.08%	0.00%	-95.30%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.70%	4.70%	100.00%	100.00%	-
Div Payout %	402.42%	101.26%	135.30%	24.36%	26.73%	509.92%	469.59%	-
YoY %	297.41%	-25.16%	455.42%	-8.87%	-94.76%	8.59%	-	-
Horiz. %	85.70%	21.56%	28.81%	5.19%	5.69%	108.59%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	317,885	291,543	287,142	289,981	289,720	289,717	287,306	6.98%
YoY %	9.04%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.47%	99.94%	100.93%	100.84%	100.84%	100.00%	-
NOSH	100,752	100,723	100,596	100,674	100,863	101,052	100,745	0.00%
YoY %	0.03%	0.13%	-0.08%	-0.19%	-0.19%	0.30%	-	-
Horiz. %	100.01%	99.98%	99.85%	99.93%	100.12%	100.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	5.83%	1.54%	1.13%	6.25%	5.72%	6.47%	7.13%	-
YoY %	278.57%	36.28%	-81.92%	9.27%	-11.59%	-9.26%	-	-
Horiz. %	81.77%	21.60%	15.85%	87.66%	80.22%	90.74%	100.00%	-
ROE	11.42%	3.41%	2.59%	14.27%	13.02%	14.53%	15.90%	-
YoY %	234.90%	31.66%	-81.85%	9.60%	-10.39%	-8.62%	-	-
Horiz. %	71.82%	21.45%	16.29%	89.75%	81.89%	91.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	618.12	641.35	654.66	657.61	653.42	643.76	635.83	-1.86%
YoY %	-3.62%	-2.03%	-0.45%	0.64%	1.50%	1.25%	-	-
Horiz. %	97.21%	100.87%	102.96%	103.43%	102.77%	101.25%	100.00%	-
EPS	36.03	9.88	7.40	41.10	37.39	41.64	45.36	-14.24%
YoY %	264.68%	33.51%	-82.00%	9.92%	-10.21%	-8.20%	-	-
Horiz. %	79.43%	21.78%	16.31%	90.61%	82.43%	91.80%	100.00%	-
DPS	145.00	10.00	10.00	10.00	10.00	213.00	213.00	-22.63%
YoY %	1,350.00%	0.00%	0.00%	0.00%	-95.31%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.69%	4.69%	100.00%	100.00%	-
NAPS	3.1551	2.8945	2.8544	2.8804	2.8724	2.867	2.8518	6.97%
YoY %	9.00%	1.40%	-0.90%	0.28%	0.19%	0.53%	-	-
Horiz. %	110.64%	101.50%	100.09%	101.00%	100.72%	100.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,674
RPS	618.17	641.21	653.70	657.15	654.19	645.73	635.84	-1.86%
YoY %	-3.59%	-1.91%	-0.52%	0.45%	1.31%	1.56%	-	-
Horiz. %	97.22%	100.84%	102.81%	103.35%	102.89%	101.56%	100.00%	-
EPS	36.03	9.87	7.39	41.08	37.44	41.77	45.36	-14.24%
YoY %	265.05%	33.56%	-82.01%	9.72%	-10.37%	-7.91%	-	-
Horiz. %	79.43%	21.76%	16.29%	90.56%	82.54%	92.09%	100.00%	-
DPS	145.00	10.00	10.00	10.01	10.01	213.00	213.00	-22.63%
YoY %	1,350.00%	0.00%	-0.10%	0.00%	-95.30%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.70%	4.70%	100.00%	100.00%	-
NAPS	3.1553	2.8939	2.8502	2.8784	2.8758	2.8758	2.8518	6.98%
YoY %	9.03%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.48%	99.94%	100.93%	100.84%	100.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.19	2.20	2.56	2.62	2.20	2.29	2.15	-
P/RPS	0.35	0.34	0.39	0.40	0.34	0.36	0.34	1.95%
YoY %	2.94%	-12.82%	-2.50%	17.65%	-5.56%	5.88%	-	-
Horiz. %	102.94%	100.00%	114.71%	117.65%	100.00%	105.88%	100.00%	-
P/EPS	6.08	22.27	34.59	6.37	5.88	5.50	4.74	18.07%
YoY %	-72.70%	-35.62%	443.01%	8.33%	6.91%	16.03%	-	-
Horiz. %	128.27%	469.83%	729.75%	134.39%	124.05%	116.03%	100.00%	-
EY	16.45	4.49	2.89	15.69	17.00	18.18	21.10	-15.30%
YoY %	266.37%	55.36%	-81.58%	-7.71%	-6.49%	-13.84%	-	-
Horiz. %	77.96%	21.28%	13.70%	74.36%	80.57%	86.16%	100.00%	-
DY	66.21	4.55	3.91	3.82	4.55	93.01	99.07	-23.57%
YoY %	1,355.16%	16.37%	2.36%	-16.04%	-95.11%	-6.12%	-	-
Horiz. %	66.83%	4.59%	3.95%	3.86%	4.59%	93.88%	100.00%	-
P/NAPS	0.69	0.76	0.90	0.91	0.77	0.80	0.75	-5.41%
YoY %	-9.21%	-15.56%	-1.10%	18.18%	-3.75%	6.67%	-	-
Horiz. %	92.00%	101.33%	120.00%	121.33%	102.67%	106.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	-
Price	2.30	2.25	2.16	2.58	2.30	2.60	2.25	-
P/RPS	0.37	0.35	0.33	0.39	0.35	0.40	0.35	3.77%
YoY %	5.71%	6.06%	-15.38%	11.43%	-12.50%	14.29%	-	-
Horiz. %	105.71%	100.00%	94.29%	111.43%	100.00%	114.29%	100.00%	-
P/EPS	6.38	22.78	29.19	6.28	6.15	6.24	4.96	18.29%
YoY %	-71.99%	-21.96%	364.81%	2.11%	-1.44%	25.81%	-	-
Horiz. %	128.63%	459.27%	588.51%	126.61%	123.99%	125.81%	100.00%	-
EY	15.67	4.39	3.43	15.93	16.26	16.02	20.16	-15.47%
YoY %	256.95%	27.99%	-78.47%	-2.03%	1.50%	-20.54%	-	-
Horiz. %	77.73%	21.78%	17.01%	79.02%	80.65%	79.46%	100.00%	-
DY	63.04	4.44	4.63	3.88	4.35	81.92	94.67	-23.76%
YoY %	1,319.82%	-4.10%	19.33%	-10.80%	-94.69%	-13.47%	-	-
Horiz. %	66.59%	4.69%	4.89%	4.10%	4.59%	86.53%	100.00%	-
P/NAPS	0.73	0.78	0.76	0.90	0.80	0.91	0.79	-5.13%
YoY %	-6.41%	2.63%	-15.56%	12.50%	-12.09%	15.19%	-	-
Horiz. %	92.41%	98.73%	96.20%	113.92%	101.27%	115.19%	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