[CCB] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	466,320	481,141	497,115	527,361	556,807	594,273	622,777	-17.49%
YoY %	-3.08%	-3.21%	-5.74%	-5.29%	-6.30%	-4.58%	-	-
Horiz. %	74.88%	77.26%	79.82%	84.68%	89.41%	95.42%	100.00%	-
PBT	36,497	36,784	30,864	50,145	47,580	40,089	42,112	-9.07%
YoY %	-0.78%	19.18%	-38.45%	5.39%	18.69%	-4.80%	-	-
Horiz. %	86.67%	87.35%	73.29%	119.08%	112.98%	95.20%	100.00%	-
Tax	-8,357	-4,826	-2,582	-2,786	-795	-4,343	-5,811	27.32%
YoY %	-73.17%	-86.91%	7.32%	-250.44%	81.69%	25.26%	-	-
Horiz. %	143.81%	83.05%	44.43%	47.94%	13.68%	74.74%	100.00%	-
NP	28,140	31,958	28,282	47,359	46,785	35,746	36,301	-15.57%
YoY %	-11.95%	13.00%	-40.28%	1.23%	30.88%	-1.53%	-	-
Horiz. %	77.52%	88.04%	77.91%	130.46%	128.88%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,140	31,958	28,282	47,359	46,785	35,746	36,301	-15.57%
YoY %	-11.95%	13.00%	-40.28%	1.23%	30.88%	-1.53%	-	-
Horiz. %	77.52%	88.04%	77.91%	130.46%	128.88%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.90%	13.12%	8.37%	5.56%	1.67%	10.83%	13.80%	-
YoY %	74.54%	56.75%	50.54%	232.93%	-84.58%	-21.52%	-	-
Horiz. %	165.94%	95.07%	60.65%	40.29%	12.10%	78.48%	100.00%	-
Total Cost	438,180	449,183	468,833	480,002	510,022	558,527	586,476	-17.61%
YoY %	-2.45%	-4.19%	-2.33%	-5.89%	-8.68%	-4.77%	-	-
Horiz. %	74.71%	76.59%	79.94%	81.85%	86.96%	95.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,147	153,199	239,864	232,775	228,258	217,183	317,885	-37.13%
YoY %	3.23%	-36.13%	3.05%	1.98%	5.10%	-31.68%	-	-
Horiz. %	49.75%	48.19%	75.46%	73.23%	71.81%	68.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	130,927	130,927	130,927	146,092	146,092	146,083	146,083	-7.02%
YoY %	0.00%	0.00%	-10.38%	0.00%	0.01%	0.00%	-	-
Horiz. %	89.63%	89.63%	89.63%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	465.27%	409.69%	462.94%	308.48%	312.26%	408.67%	402.42%	-
YoY %	13.57%	-11.50%	50.07%	-1.21%	-23.59%	1.55%	-	-
Horiz. %	115.62%	101.81%	115.04%	76.66%	77.60%	101.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	158,147	153,199	239,864	232,775	228,258	217,183	317,885	-37.13%
YoY %	3.23%	-36.13%	3.05%	1.98%	5.10%	-31.68%	-	-
Horiz. %	49.75%	48.19%	75.46%	73.23%	71.81%	68.32%	100.00%	-
NOSH	100,763	100,809	100,711	100,720	100,763	100,641	100,752	0.00%
YoY %	-0.05%	0.10%	-0.01%	-0.04%	0.12%	-0.11%	-	-
Horiz. %	100.01%	100.06%	99.96%	99.97%	100.01%	99.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.03%	6.64%	5.69%	8.98%	8.40%	6.02%	5.83%	-
YoY %	-9.19%	16.70%	-36.64%	6.90%	39.53%	3.26%	-	-
Horiz. %	103.43%	113.89%	97.60%	154.03%	144.08%	103.26%	100.00%	-
ROE	17.79%	20.86%	11.79%	20.35%	20.50%	16.46%	11.42%	-
YoY %	-14.72%	76.93%	-42.06%	-0.73%	24.54%	44.13%	-	-
Horiz. %	155.78%	182.66%	103.24%	178.20%	179.51%	144.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	462.79	477.28	493.60	523.59	552.59	590.49	618.12	-17.50%
YoY %	-3.04%	-3.31%	-5.73%	-5.25%	-6.42%	-4.47%	-	-
Horiz. %	74.87%	77.21%	79.86%	84.71%	89.40%	95.53%	100.00%	-
EPS	27.93	31.70	28.08	47.02	46.43	35.52	36.03	-15.57%
YoY %	-11.89%	12.89%	-40.28%	1.27%	30.72%	-1.42%	-	-
Horiz. %	77.52%	87.98%	77.94%	130.50%	128.86%	98.58%	100.00%	-
DPS	130.00	130.00	130.00	145.00	145.00	145.00	145.00	-7.00%
YoY %	0.00%	0.00%	-10.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.66%	89.66%	89.66%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5695	1.5197	2.3817	2.3111	2.2653	2.158	3.1551	-37.13%
YoY %	3.28%	-36.19%	3.05%	2.02%	4.97%	-31.60%	-	-
Horiz. %	49.74%	48.17%	75.49%	73.25%	71.80%	68.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,720
RPS	462.87	477.58	493.44	523.46	552.69	589.88	618.17	-17.49%
YoY %	-3.08%	-3.21%	-5.73%	-5.29%	-6.30%	-4.58%	-	-
Horiz. %	74.88%	77.26%	79.82%	84.68%	89.41%	95.42%	100.00%	-
EPS	27.93	31.72	28.07	47.01	46.44	35.48	36.03	-15.57%
YoY %	-11.95%	13.00%	-40.29%	1.23%	30.89%	-1.53%	-	-
Horiz. %	77.52%	88.04%	77.91%	130.47%	128.89%	98.47%	100.00%	-
DPS	129.96	129.96	129.96	145.01	145.01	145.00	145.00	-7.02%
YoY %	0.00%	0.00%	-10.38%	0.00%	0.01%	0.00%	-	-
Horiz. %	89.63%	89.63%	89.63%	100.01%	100.01%	100.00%	100.00%	-
NAPS	1.5698	1.5207	2.3809	2.3105	2.2657	2.1558	3.1553	-37.13%
YoY %	3.23%	-36.13%	3.05%	1.98%	5.10%	-31.68%	-	-
Horiz. %	49.75%	48.20%	75.46%	73.23%	71.81%	68.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	4.13	3.43	2.62	2.05	2.00	2.03	2.19	-
P/RPS	0.89	0.72	0.53	0.39	0.36	0.34	0.35	85.98%
YoY %	23.61%	35.85%	35.90%	8.33%	5.88%	-2.86%	-	-
Horiz. %	254.29%	205.71%	151.43%	111.43%	102.86%	97.14%	100.00%	-
P/EPS	14.79	10.82	9.33	4.36	4.31	5.72	6.08	80.58%
YoY %	36.69%	15.97%	113.99%	1.16%	-24.65%	-5.92%	-	-
Horiz. %	243.26%	177.96%	153.45%	71.71%	70.89%	94.08%	100.00%	-
EY	6.76	9.24	10.72	22.94	23.22	17.50	16.45	-44.63%
YoY %	-26.84%	-13.81%	-53.27%	-1.21%	32.69%	6.38%	-	-
Horiz. %	41.09%	56.17%	65.17%	139.45%	141.16%	106.38%	100.00%	-
DY	31.48	37.90	49.62	70.73	72.50	71.43	66.21	-39.00%
YoY %	-16.94%	-23.62%	-29.85%	-2.44%	1.50%	7.88%	-	-
Horiz. %	47.55%	57.24%	74.94%	106.83%	109.50%	107.88%	100.00%	-
P/NAPS	2.63	2.26	1.10	0.89	0.88	0.94	0.69	143.41%
YoY %	16.37%	105.45%	23.60%	1.14%	-6.38%	36.23%	-	-
Horiz. %	381.16%	327.54%	159.42%	128.99%	127.54%	136.23%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	05/11/09	30/07/09	21/04/09	24/02/09	31/10/08	30/07/08	-
Price	4.15	3.40	2.66	2.18	2.00	1.82	2.30	-
P/RPS	0.90	0.71	0.54	0.42	0.36	0.31	0.37	80.57%
YoY %	26.76%	31.48%	28.57%	16.67%	16.13%	-16.22%	-	-
Horiz. %	243.24%	191.89%	145.95%	113.51%	97.30%	83.78%	100.00%	-
P/EPS	14.86	10.73	9.47	4.64	4.31	5.12	6.38	75.44%
YoY %	38.49%	13.31%	104.09%	7.66%	-15.82%	-19.75%	-	-
Horiz. %	232.92%	168.18%	148.43%	72.73%	67.55%	80.25%	100.00%	-
EY	6.73	9.32	10.56	21.57	23.22	19.52	15.67	-42.98%
YoY %	-27.79%	-11.74%	-51.04%	-7.11%	18.95%	24.57%	-	-
Horiz. %	42.95%	59.48%	67.39%	137.65%	148.18%	124.57%	100.00%	-
DY	31.33	38.24	48.87	66.51	72.50	79.67	63.04	-37.17%
YoY %	-18.07%	-21.75%	-26.52%	-8.26%	-9.00%	26.38%	-	-
Horiz. %	49.70%	60.66%	77.52%	105.50%	115.01%	126.38%	100.00%	-
P/NAPS	2.64	2.24	1.12	0.94	0.88	0.84	0.73	135.05%
YoY %	17.86%	100.00%	19.15%	6.82%	4.76%	15.07%	-	-
Horiz. %	361.64%	306.85%	153.42%	128.77%	120.55%	115.07%	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