[CCB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	669,216	632,238	788,868	783,164	1,091,476	836,790	709,122	-0.96%
YoY %	5.85%	-19.86%	0.73%	-28.25%	30.44%	18.00%	-	-
Horiz. %	94.37%	89.16%	111.25%	110.44%	153.92%	118.00%	100.00%	-
PBT	11,222	32,776	30,644	40,450	55,832	95,502	113,022	-31.93%
YoY %	-65.76%	6.96%	-24.24%	-27.55%	-41.54%	-15.50%	-	-
Horiz. %	9.93%	29.00%	27.11%	35.79%	49.40%	84.50%	100.00%	-
Tax	-908	-6,498	-8,902	-14,370	-16,478	-35,522	-34,698	-45.49%
YoY %	86.03%	27.01%	38.05%	12.79%	53.61%	-2.37%	-	-
Horiz. %	2.62%	18.73%	25.66%	41.41%	47.49%	102.37%	100.00%	-
NP	10,314	26,278	21,742	26,080	39,354	59,980	78,324	-28.66%
YoY %	-60.75%	20.86%	-16.63%	-33.73%	-34.39%	-23.42%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.30%	50.25%	76.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,314	26,278	21,742	26,080	39,354	59,980	78,324	-28.66%
YoY %	-60.75%	20.86%	-16.63%	-33.73%	-34.39%	-23.42%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.30%	50.25%	76.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.09%	19.83%	29.05%	35.53%	29.51%	37.20%	30.70%	-
YoY %	-59.20%	-31.74%	-18.24%	20.40%	-20.67%	21.17%	-	-
Horiz. %	26.35%	64.59%	94.63%	115.73%	96.12%	121.17%	100.00%	-
Total Cost	658,902	605,960	767,126	757,084	1,052,122	776,810	630,798	0.72%
YoY %	8.74%	-21.01%	1.33%	-28.04%	35.44%	23.15%	-	-
Horiz. %	104.46%	96.06%	121.61%	120.02%	166.79%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,315	405,676	376,656	372,367	665,606	624,177	572,520	-10.74%
YoY %	-28.68%	7.70%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	10,072	419,158	10,075	10,074	29,412	29,382	29,349	-16.31%
YoY %	-97.60%	4,060.38%	0.01%	-65.75%	0.10%	0.11%	-	-
Horiz. %	34.32%	1,428.18%	34.33%	34.32%	100.21%	100.11%	100.00%	-
Div Payout %	97.66%	1,595.09%	46.34%	38.63%	74.74%	48.99%	37.47%	-
YoY %	-93.88%	3,342.15%	19.96%	-48.31%	52.56%	30.74%	-	-
Horiz. %	260.64%	4,256.98%	123.67%	103.10%	199.47%	130.74%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	289,315	405,676	376,656	372,367	665,606	624,177	572,520	-10.74%
YoY %	-28.68%	7.70%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-
NOSH	100,722	100,759	100,750	100,748	98,041	97,942	97,831	0.48%
YoY %	-0.04%	0.01%	0.00%	2.76%	0.10%	0.11%	-	-
Horiz. %	102.96%	102.99%	102.98%	102.98%	100.21%	100.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	1.54%	4.16%	2.76%	3.33%	3.61%	7.17%	11.05%	-
YoY %	-62.98%	50.72%	-17.12%	-7.76%	-49.65%	-35.11%	-	-
Horiz. %	13.94%	37.65%	24.98%	30.14%	32.67%	64.89%	100.00%	-
ROE	3.56%	6.48%	5.77%	7.00%	5.91%	9.61%	13.68%	-
YoY %	-45.06%	12.31%	-17.57%	18.44%	-38.50%	-29.75%	-	-
Horiz. %	26.02%	47.37%	42.18%	51.17%	43.20%	70.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	664.41	627.47	782.99	777.34	1,113.28	854.37	724.84	-1.43%
YoY %	5.89%	-19.86%	0.73%	-30.18%	30.30%	17.87%	-	-
Horiz. %	91.66%	86.57%	108.02%	107.24%	153.59%	117.87%	100.00%	-
EPS	10.24	26.08	21.58	25.88	40.14	61.24	80.06	-29.00%
YoY %	-60.74%	20.85%	-16.62%	-35.53%	-34.45%	-23.51%	-	-
Horiz. %	12.79%	32.58%	26.95%	32.33%	50.14%	76.49%	100.00%	-
DPS	10.00	416.00	10.00	10.00	30.00	30.00	30.00	-16.72%
YoY %	-97.60%	4,060.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	33.33%	1,386.67%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.8724	4.0262	3.7385	3.696	6.789	6.3729	5.8521	-11.17%
YoY %	-28.66%	7.70%	1.15%	-45.56%	6.53%	8.90%	-	-
Horiz. %	49.08%	68.80%	63.88%	63.16%	116.01%	108.90%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 100,737
RPS	664.27	627.56	783.03	777.37	1,083.40	830.60	703.88	-0.96%
YoY %	5.85%	-19.85%	0.73%	-28.25%	30.44%	18.00%	-	-
Horiz. %	94.37%	89.16%	111.24%	110.44%	153.92%	118.00%	100.00%	-
EPS	10.24	26.08	21.58	25.89	39.06	59.54	77.74	-28.65%
YoY %	-60.74%	20.85%	-16.65%	-33.72%	-34.40%	-23.41%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.30%	50.24%	76.59%	100.00%	-
DPS	10.00	416.06	10.00	10.00	29.20	29.17	29.13	-16.31%
YoY %	-97.60%	4,060.60%	0.00%	-65.75%	0.10%	0.14%	-	-
Horiz. %	34.33%	1,428.29%	34.33%	34.33%	100.24%	100.14%	100.00%	-
NAPS	2.8718	4.0268	3.7387	3.6961	6.6068	6.1956	5.6829	-10.74%
YoY %	-28.68%	7.71%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.20	2.28	3.00	3.26	5.10	5.00	4.90	-
P/RPS	0.33	0.36	0.38	0.42	0.46	0.59	0.68	-11.34%
YoY %	-8.33%	-5.26%	-9.52%	-8.70%	-22.03%	-13.24%	-	-
Horiz. %	48.53%	52.94%	55.88%	61.76%	67.65%	86.76%	100.00%	-
P/EPS	21.48	8.74	13.90	12.59	12.71	8.16	6.12	23.26%
YoY %	145.77%	-37.12%	10.41%	-0.94%	55.76%	33.33%	-	-
Horiz. %	350.98%	142.81%	227.12%	205.72%	207.68%	133.33%	100.00%	-
EY	4.65	11.44	7.19	7.94	7.87	12.25	16.34	-18.88%
YoY %	-59.35%	59.11%	-9.45%	0.89%	-35.76%	-25.03%	-	-
Horiz. %	28.46%	70.01%	44.00%	48.59%	48.16%	74.97%	100.00%	-
DY	4.55	182.46	3.33	3.07	5.88	6.00	6.12	-4.81%
YoY %	-97.51%	5,379.28%	8.47%	-47.79%	-2.00%	-1.96%	-	-
Horiz. %	74.35%	2,981.37%	54.41%	50.16%	96.08%	98.04%	100.00%	-
P/NAPS	0.77	0.57	0.80	0.88	0.75	0.78	0.84	-1.43%
YoY %	35.09%	-28.75%	-9.09%	17.33%	-3.85%	-7.14%	-	-
Horiz. %	91.67%	67.86%	95.24%	104.76%	89.29%	92.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	08/08/07	10/08/06	25/07/05	02/08/04	28/07/03	31/07/02	30/07/01	-
Price	2.30	2.45	3.00	3.26	5.25	4.94	4.62	-
P/RPS	0.35	0.39	0.38	0.42	0.47	0.58	0.64	-9.56%
YoY %	-10.26%	2.63%	-9.52%	-10.64%	-18.97%	-9.38%	-	-
Horiz. %	54.69%	60.94%	59.38%	65.62%	73.44%	90.62%	100.00%	-
P/EPS	22.46	9.39	13.90	12.59	13.08	8.07	5.77	25.40%
YoY %	139.19%	-32.45%	10.41%	-3.75%	62.08%	39.86%	-	-
Horiz. %	389.25%	162.74%	240.90%	218.20%	226.69%	139.86%	100.00%	-
EY	4.45	10.64	7.19	7.94	7.65	12.40	17.33	-20.26%
YoY %	-58.18%	47.98%	-9.45%	3.79%	-38.31%	-28.45%	-	-
Horiz. %	25.68%	61.40%	41.49%	45.82%	44.14%	71.55%	100.00%	-
DY	4.35	169.80	3.33	3.07	5.71	6.07	6.49	-6.44%
YoY %	-97.44%	4,999.10%	8.47%	-46.23%	-5.93%	-6.47%	-	-
Horiz. %	67.03%	2,616.33%	51.31%	47.30%	87.98%	93.53%	100.00%	-
P/NAPS	0.80	0.61	0.80	0.88	0.77	0.78	0.79	0.20%
YoY %	31.15%	-23.75%	-9.09%	14.29%	-1.28%	-1.27%	-	-
Horiz. %	101.27%	77.22%	101.27%	111.39%	97.47%	98.73%	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