[CCB] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	566,735	534,864	497,641	466,320	481,141	497,115	527,361	4.91%
YoY %	5.96%	7.48%	6.72%	-3.08%	-3.21%	-5.74%	-	-
Horiz. %	107.47%	101.42%	94.36%	88.43%	91.24%	94.26%	100.00%	-
PBT	34,897	32,372	40,169	36,497	36,784	30,864	50,145	-21.45%
YoY %	7.80%	-19.41%	10.06%	-0.78%	19.18%	-38.45%	-	-
Horiz. %	69.59%	64.56%	80.11%	72.78%	73.36%	61.55%	100.00%	-
Tax	-7,587	-7,085	-9,874	-8,357	-4,826	-2,582	-2,786	94.89%
YoY %	-7.09%	28.25%	-18.15%	-73.17%	-86.91%	7.32%	-	-
Horiz. %	272.33%	254.31%	354.41%	299.96%	173.22%	92.68%	100.00%	-
NP	27,310	25,287	30,295	28,140	31,958	28,282	47,359	-30.69%
YoY %	8.00%	-16.53%	7.66%	-11.95%	13.00%	-40.28%	-	-
Horiz. %	57.67%	53.39%	63.97%	59.42%	67.48%	59.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,310	25,287	30,295	28,140	31,958	28,282	47,359	-30.69%
YoY %	8.00%	-16.53%	7.66%	-11.95%	13.00%	-40.28%	-	-
Horiz. %	57.67%	53.39%	63.97%	59.42%	67.48%	59.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	21.89%	24.58%	22.90%	13.12%	8.37%	5.56%	-
YoY %	-0.69%	-10.94%	7.34%	74.54%	56.75%	50.54%	-	-
Horiz. %	391.01%	393.71%	442.09%	411.87%	235.97%	150.54%	100.00%	-
Total Cost	539,425	509,577	467,346	438,180	449,183	468,833	480,002	8.08%
YoY %	5.86%	9.04%	6.66%	-2.45%	-4.19%	-2.33%	-	-
Horiz. %	112.38%	106.16%	97.36%	91.29%	93.58%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,883	175,685	174,372	158,147	153,199	239,864	232,775	-15.46%
YoY %	2.96%	0.75%	10.26%	3.23%	-36.13%	3.05%	-	-
Horiz. %	77.71%	75.47%	74.91%	67.94%	65.81%	103.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	10,071	10,071	130,927	130,927	130,927	130,927	146,092	-83.16%
YoY %	0.00%	-92.31%	0.00%	0.00%	0.00%	-10.38%	-	-
Horiz. %	6.89%	6.89%	89.62%	89.62%	89.62%	89.62%	100.00%	-
Div Payout %	36.88%	39.83%	432.18%	465.27%	409.69%	462.94%	308.48%	-
YoY %	-7.41%	-90.78%	-7.11%	13.57%	-11.50%	50.07%	-	-
Horiz. %	11.96%	12.91%	140.10%	150.83%	132.81%	150.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	180,883	175,685	174,372	158,147	153,199	239,864	232,775	-15.46%
YoY %	2.96%	0.75%	10.26%	3.23%	-36.13%	3.05%	-	-
Horiz. %	77.71%	75.47%	74.91%	67.94%	65.81%	103.05%	100.00%	-
NOSH	100,765	100,667	100,700	100,763	100,809	100,711	100,720	0.02%
YoY %	0.10%	-0.03%	-0.06%	-0.05%	0.10%	-0.01%	-	-
Horiz. %	100.04%	99.95%	99.98%	100.04%	100.09%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	4.82%	4.73%	6.09%	6.03%	6.64%	5.69%	8.98%	-
YoY %	1.90%	-22.33%	1.00%	-9.19%	16.70%	-36.64%	-	-
Horiz. %	53.67%	52.67%	67.82%	67.15%	73.94%	63.36%	100.00%	-
ROE	15.10%	14.39%	17.37%	17.79%	20.86%	11.79%	20.35%	-
YoY %	4.93%	-17.16%	-2.36%	-14.72%	76.93%	-42.06%	-	-
Horiz. %	74.20%	70.71%	85.36%	87.42%	102.51%	57.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	562.43	531.32	494.18	462.79	477.28	493.60	523.59	4.88%
YoY %	5.86%	7.52%	6.78%	-3.04%	-3.31%	-5.73%	-	-
Horiz. %	107.42%	101.48%	94.38%	88.39%	91.16%	94.27%	100.00%	-
EPS	27.10	25.12	30.08	27.93	31.70	28.08	47.02	-30.72%
YoY %	7.88%	-16.49%	7.70%	-11.89%	12.89%	-40.28%	-	-
Horiz. %	57.64%	53.42%	63.97%	59.40%	67.42%	59.72%	100.00%	-
DPS	10.00	10.00	130.00	130.00	130.00	130.00	145.00	-83.15%
YoY %	0.00%	-92.31%	0.00%	0.00%	0.00%	-10.34%	-	-
Horiz. %	6.90%	6.90%	89.66%	89.66%	89.66%	89.66%	100.00%	-
NAPS	1.7951	1.7452	1.7316	1.5695	1.5197	2.3817	2.3111	-15.48%
YoY %	2.86%	0.79%	10.33%	3.28%	-36.19%	3.05%	-	-
Horiz. %	77.67%	75.51%	74.93%	67.91%	65.76%	103.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,763
RPS	562.54	530.91	493.96	462.87	477.58	493.44	523.46	4.91%
YoY %	5.96%	7.48%	6.72%	-3.08%	-3.21%	-5.73%	-	-
Horiz. %	107.47%	101.42%	94.36%	88.43%	91.24%	94.27%	100.00%	-
EPS	27.11	25.10	30.07	27.93	31.72	28.07	47.01	-30.69%
YoY %	8.01%	-16.53%	7.66%	-11.95%	13.00%	-40.29%	-	-
Horiz. %	57.67%	53.39%	63.97%	59.41%	67.48%	59.71%	100.00%	-
DPS	10.00	10.00	129.96	129.96	129.96	129.96	145.01	-83.15%
YoY %	0.00%	-92.31%	0.00%	0.00%	0.00%	-10.38%	-	-
Horiz. %	6.90%	6.90%	89.62%	89.62%	89.62%	89.62%	100.00%	-
NAPS	1.7955	1.7439	1.7308	1.5698	1.5207	2.3809	2.3105	-15.46%
YoY %	2.96%	0.76%	10.26%	3.23%	-36.13%	3.05%	-	-
Horiz. %	77.71%	75.48%	74.91%	67.94%	65.82%	103.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	4.88	6.20	5.26	4.13	3.43	2.62	2.05	-
P/RPS	0.87	1.17	1.06	0.89	0.72	0.53	0.39	70.64%
YoY %	-25.64%	10.38%	19.10%	23.61%	35.85%	35.90%	-	-
Horiz. %	223.08%	300.00%	271.79%	228.21%	184.62%	135.90%	100.00%	-
P/EPS	18.01	24.68	17.48	14.79	10.82	9.33	4.36	157.22%
YoY %	-27.03%	41.19%	18.19%	36.69%	15.97%	113.99%	-	-
Horiz. %	413.07%	566.06%	400.92%	339.22%	248.17%	213.99%	100.00%	-
EY	5.55	4.05	5.72	6.76	9.24	10.72	22.94	-61.13%
YoY %	37.04%	-29.20%	-15.38%	-26.84%	-13.81%	-53.27%	-	-
Horiz. %	24.19%	17.65%	24.93%	29.47%	40.28%	46.73%	100.00%	-
DY	2.05	1.61	24.71	31.48	37.90	49.62	70.73	-90.54%
YoY %	27.33%	-93.48%	-21.51%	-16.94%	-23.62%	-29.85%	-	-
Horiz. %	2.90%	2.28%	34.94%	44.51%	53.58%	70.15%	100.00%	-
P/NAPS	2.72	3.55	3.04	2.63	2.26	1.10	0.89	110.45%
YoY %	-23.38%	16.78%	15.59%	16.37%	105.45%	23.60%	-	-
Horiz. %	305.62%	398.88%	341.57%	295.51%	253.93%	123.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	03/11/10	22/07/10	27/04/10	23/02/10	05/11/09	30/07/09	21/04/09	-
Price	4.82	7.46	5.15	4.15	3.40	2.66	2.18	-
P/RPS	0.86	1.40	1.04	0.90	0.71	0.54	0.42	61.17%
YoY %	-38.57%	34.62%	15.56%	26.76%	31.48%	28.57%	-	-
Horiz. %	204.76%	333.33%	247.62%	214.29%	169.05%	128.57%	100.00%	-
P/EPS	17.78	29.70	17.12	14.86	10.73	9.47	4.64	144.67%
YoY %	-40.13%	73.48%	15.21%	38.49%	13.31%	104.09%	-	-
Horiz. %	383.19%	640.09%	368.97%	320.26%	231.25%	204.09%	100.00%	-
EY	5.62	3.37	5.84	6.73	9.32	10.56	21.57	-59.17%
YoY %	66.77%	-42.29%	-13.22%	-27.79%	-11.74%	-51.04%	-	-
Horiz. %	26.05%	15.62%	27.07%	31.20%	43.21%	48.96%	100.00%	-
DY	2.07	1.34	25.24	31.33	38.24	48.87	66.51	-90.08%
YoY %	54.48%	-94.69%	-19.44%	-18.07%	-21.75%	-26.52%	-	-
Horiz. %	3.11%	2.01%	37.95%	47.11%	57.50%	73.48%	100.00%	-
P/NAPS	2.69	4.27	2.97	2.64	2.24	1.12	0.94	101.43%
YoY %	-37.00%	43.77%	12.50%	17.86%	100.00%	19.15%	-	-
Horiz. %	286.17%	454.26%	315.96%	280.85%	238.30%	119.15%	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