[CCB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	478,252	597,636	669,216	632,238	788,868	783,164	1,091,476	-12.83%
YoY %	-19.98%	-10.70%	5.85%	-19.86%	0.73%	-28.25%	-	-
Horiz. %	43.82%	54.75%	61.31%	57.93%	72.28%	71.75%	100.00%	-
PBT	39,992	73,422	11,222	32,776	30,644	40,450	55,832	-5.40%
YoY %	-45.53%	554.27%	-65.76%	6.96%	-24.24%	-27.55%	-	-
Horiz. %	71.63%	131.51%	20.10%	58.70%	54.89%	72.45%	100.00%	-
Tax	-8,972	-5,396	-908	-6,498	-8,902	-14,370	-16,478	-9.62%
YoY %	-66.27%	-494.27%	86.03%	27.01%	38.05%	12.79%	-	-
Horiz. %	54.45%	32.75%	5.51%	39.43%	54.02%	87.21%	100.00%	-
NP	31,020	68,026	10,314	26,278	21,742	26,080	39,354	-3.88%
YoY %	-54.40%	559.55%	-60.75%	20.86%	-16.63%	-33.73%	-	-
Horiz. %	78.82%	172.86%	26.21%	66.77%	55.25%	66.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,020	68,026	10,314	26,278	21,742	26,080	39,354	-3.88%
YoY %	-54.40%	559.55%	-60.75%	20.86%	-16.63%	-33.73%	-	-
Horiz. %	78.82%	172.86%	26.21%	66.77%	55.25%	66.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	7.35%	8.09%	19.83%	29.05%	35.53%	29.51%	-
YoY %	205.17%	-9.15%	-59.20%	-31.74%	-18.24%	20.40%	-	-
Horiz. %	76.01%	24.91%	27.41%	67.20%	98.44%	120.40%	100.00%	-
Total Cost	447,232	529,610	658,902	605,960	767,126	757,084	1,052,122	-13.27%
YoY %	-15.55%	-19.62%	8.74%	-21.01%	1.33%	-28.04%	-	-
Horiz. %	42.51%	50.34%	62.63%	57.59%	72.91%	71.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,871	317,874	289,315	405,676	376,656	372,367	665,606	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.70%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	251,785	282,098	10,072	419,158	10,075	10,074	29,412	42.98%
YoY %	-10.75%	2,700.81%	-97.60%	4,060.38%	0.01%	-65.75%	-	-
Horiz. %	856.06%	959.13%	34.24%	1,425.13%	34.25%	34.25%	100.00%	-
Div Payout %	811.69%	414.69%	97.66%	1,595.09%	46.34%	38.63%	74.74%	-
YoY %	95.73%	324.63%	-93.88%	3,342.15%	19.96%	-48.31%	-	-
Horiz. %	1,086.02%	554.84%	130.67%	2,134.19%	62.00%	51.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	239,871	317,874	289,315	405,676	376,656	372,367	665,606	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.70%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-
NOSH	100,714	100,749	100,722	100,759	100,750	100,748	98,041	0.44%
YoY %	-0.03%	0.03%	-0.04%	0.01%	0.00%	2.76%	-	-
Horiz. %	102.73%	102.76%	102.73%	102.77%	102.76%	102.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.49%	11.38%	1.54%	4.16%	2.76%	3.33%	3.61%	-
YoY %	-42.97%	638.96%	-62.98%	50.72%	-17.12%	-7.76%	-	-
Horiz. %	179.78%	315.24%	42.66%	115.24%	76.45%	92.24%	100.00%	-
ROE	12.93%	21.40%	3.56%	6.48%	5.77%	7.00%	5.91%	-
YoY %	-39.58%	501.12%	-45.06%	12.31%	-17.57%	18.44%	-	-
Horiz. %	218.78%	362.10%	60.24%	109.64%	97.63%	118.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	474.86	593.19	664.41	627.47	782.99	777.34	1,113.28	-13.22%
YoY %	-19.95%	-10.72%	5.89%	-19.86%	0.73%	-30.18%	-	-
Horiz. %	42.65%	53.28%	59.68%	56.36%	70.33%	69.82%	100.00%	-
EPS	30.80	67.52	10.24	26.08	21.58	25.88	40.14	-4.31%
YoY %	-54.38%	559.37%	-60.74%	20.85%	-16.62%	-35.53%	-	-
Horiz. %	76.73%	168.21%	25.51%	64.97%	53.76%	64.47%	100.00%	-
DPS	250.00	280.00	10.00	416.00	10.00	10.00	30.00	42.34%
YoY %	-10.71%	2,700.00%	-97.60%	4,060.00%	0.00%	-66.67%	-	-
Horiz. %	833.33%	933.33%	33.33%	1,386.67%	33.33%	33.33%	100.00%	-
NAPS	2.3817	3.1551	2.8724	4.0262	3.7385	3.696	6.789	-16.00%
YoY %	-24.51%	9.84%	-28.66%	7.70%	1.15%	-45.56%	-	-
Horiz. %	35.08%	46.47%	42.31%	59.30%	55.07%	54.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,744
RPS	474.72	593.22	664.27	627.56	783.03	777.37	1,083.40	-12.83%
YoY %	-19.98%	-10.70%	5.85%	-19.85%	0.73%	-28.25%	-	-
Horiz. %	43.82%	54.76%	61.31%	57.93%	72.28%	71.75%	100.00%	-
EPS	30.79	67.52	10.24	26.08	21.58	25.89	39.06	-3.88%
YoY %	-54.40%	559.37%	-60.74%	20.85%	-16.65%	-33.72%	-	-
Horiz. %	78.83%	172.86%	26.22%	66.77%	55.25%	66.28%	100.00%	-
DPS	249.92	280.01	10.00	416.06	10.00	10.00	29.20	42.97%
YoY %	-10.75%	2,700.10%	-97.60%	4,060.60%	0.00%	-65.75%	-	-
Horiz. %	855.89%	958.94%	34.25%	1,424.86%	34.25%	34.25%	100.00%	-
NAPS	2.381	3.1552	2.8718	4.0268	3.7387	3.6961	6.6068	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.71%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.62	2.19	2.20	2.28	3.00	3.26	5.10	-
P/RPS	0.55	0.37	0.33	0.36	0.38	0.42	0.46	3.02%
YoY %	48.65%	12.12%	-8.33%	-5.26%	-9.52%	-8.70%	-	-
Horiz. %	119.57%	80.43%	71.74%	78.26%	82.61%	91.30%	100.00%	-
P/EPS	8.51	3.24	21.48	8.74	13.90	12.59	12.71	-6.46%
YoY %	162.65%	-84.92%	145.77%	-37.12%	10.41%	-0.94%	-	-
Horiz. %	66.96%	25.49%	169.00%	68.76%	109.36%	99.06%	100.00%	-
EY	11.76	30.83	4.65	11.44	7.19	7.94	7.87	6.91%
YoY %	-61.86%	563.01%	-59.35%	59.11%	-9.45%	0.89%	-	-
Horiz. %	149.43%	391.74%	59.09%	145.36%	91.36%	100.89%	100.00%	-
DY	95.42	127.85	4.55	182.46	3.33	3.07	5.88	59.04%
YoY %	-25.37%	2,709.89%	-97.51%	5,379.28%	8.47%	-47.79%	-	-
Horiz. %	1,622.79%	2,174.32%	77.38%	3,103.06%	56.63%	52.21%	100.00%	-
P/NAPS	1.10	0.69	0.77	0.57	0.80	0.88	0.75	6.58%
YoY %	59.42%	-10.39%	35.09%	-28.75%	-9.09%	17.33%	-	-
Horiz. %	146.67%	92.00%	102.67%	76.00%	106.67%	117.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	30/07/08	08/08/07	10/08/06	25/07/05	02/08/04	28/07/03	-
Price	2.66	2.30	2.30	2.45	3.00	3.26	5.25	-
P/RPS	0.56	0.39	0.35	0.39	0.38	0.42	0.47	2.96%
YoY %	43.59%	11.43%	-10.26%	2.63%	-9.52%	-10.64%	-	-
Horiz. %	119.15%	82.98%	74.47%	82.98%	80.85%	89.36%	100.00%	-
P/EPS	8.64	3.41	22.46	9.39	13.90	12.59	13.08	-6.67%
YoY %	153.37%	-84.82%	139.19%	-32.45%	10.41%	-3.75%	-	-
Horiz. %	66.06%	26.07%	171.71%	71.79%	106.27%	96.25%	100.00%	-
EY	11.58	29.36	4.45	10.64	7.19	7.94	7.65	7.14%
YoY %	-60.56%	559.78%	-58.18%	47.98%	-9.45%	3.79%	-	-
Horiz. %	151.37%	383.79%	58.17%	139.08%	93.99%	103.79%	100.00%	-
DY	93.98	121.74	4.35	169.80	3.33	3.07	5.71	59.42%
YoY %	-22.80%	2,698.62%	-97.44%	4,999.10%	8.47%	-46.23%	-	-
Horiz. %	1,645.88%	2,132.05%	76.18%	2,973.73%	58.32%	53.77%	100.00%	-
P/NAPS	1.12	0.73	0.80	0.61	0.80	0.88	0.77	6.43%
YoY %	53.42%	-8.75%	31.15%	-23.75%	-9.09%	14.29%	-	-
Horiz. %	145.45%	94.81%	103.90%	79.22%	103.90%	114.29%	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