[CCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	612,798	662,086	661,572	615,340	478,252	597,636	669,216	-1.45%
YoY %	-7.44%	0.08%	7.51%	28.66%	-19.98%	-10.70%	-	-
Horiz. %	91.57%	98.93%	98.86%	91.95%	71.46%	89.30%	100.00%	-
PBT	350	32,090	34,376	31,742	39,992	73,422	11,222	-43.86%
YoY %	-98.91%	-6.65%	8.30%	-20.63%	-45.53%	554.27%	-	-
Horiz. %	3.12%	285.96%	306.33%	282.86%	356.37%	654.27%	100.00%	-
Tax	1,896	-6,160	-5,656	-6,428	-8,972	-5,396	-908	-
YoY %	130.78%	-8.91%	12.01%	28.35%	-66.27%	-494.27%	-	-
Horiz. %	-208.81%	678.41%	622.91%	707.93%	988.11%	594.27%	100.00%	-
NP	2,246	25,930	28,720	25,314	31,020	68,026	10,314	-22.41%
YoY %	-91.34%	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-	-
Horiz. %	21.78%	251.41%	278.46%	245.43%	300.76%	659.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,246	25,930	28,720	25,314	31,020	68,026	10,314	-22.41%
YoY %	-91.34%	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-	-
Horiz. %	21.78%	251.41%	278.46%	245.43%	300.76%	659.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-541.71%	19.20%	16.45%	20.25%	22.43%	7.35%	8.09%	-
YoY %	-2,921.41%	16.72%	-18.77%	-9.72%	205.17%	-9.15%	-	-
Horiz. %	-6,696.04%	237.33%	203.34%	250.31%	277.26%	90.85%	100.00%	-
Total Cost	610,552	636,156	632,852	590,026	447,232	529,610	658,902	-1.26%
YoY %	-4.02%	0.52%	7.26%	31.93%	-15.55%	-19.62%	-	-
Horiz. %	92.66%	96.55%	96.05%	89.55%	67.88%	80.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,961	197,722	185,420	175,856	239,871	317,874	289,315	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	10,074	10,077	10,076	251,785	282,098	10,072	-
YoY %	-	-0.03%	0.01%	-96.00%	-10.75%	2,700.81%	-	-
Horiz. %	-	100.02%	100.05%	100.04%	2,499.85%	2,800.81%	100.00%	-
Div Payout %	-	38.85%	35.09%	39.81%	811.69%	414.69%	97.66%	-
YoY %	-	10.72%	-11.86%	-95.10%	95.73%	324.63%	-	-
Horiz. %	-	39.78%	35.93%	40.76%	831.14%	424.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	194,961	197,722	185,420	175,856	239,871	317,874	289,315	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-
NOSH	100,745	100,745	100,771	100,765	100,714	100,749	100,722	0.00%
YoY %	0.00%	-0.03%	0.01%	0.05%	-0.03%	0.03%	-	-
Horiz. %	100.02%	100.02%	100.05%	100.04%	99.99%	100.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.37%	3.92%	4.34%	4.11%	6.49%	11.38%	1.54%	-
YoY %	-90.56%	-9.68%	5.60%	-36.67%	-42.97%	638.96%	-	-
Horiz. %	24.03%	254.55%	281.82%	266.88%	421.43%	738.96%	100.00%	-
ROE	1.15%	13.11%	15.49%	14.39%	12.93%	21.40%	3.56%	-
YoY %	-91.23%	-15.36%	7.64%	11.29%	-39.58%	501.12%	-	-
Horiz. %	32.30%	368.26%	435.11%	404.21%	363.20%	601.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	608.27	657.19	656.50	610.67	474.86	593.19	664.41	-1.45%
YoY %	-7.44%	0.11%	7.50%	28.60%	-19.95%	-10.72%	-	-
Horiz. %	91.55%	98.91%	98.81%	91.91%	71.47%	89.28%	100.00%	-
EPS	2.22	25.74	28.50	25.12	30.80	67.52	10.24	-22.47%
YoY %	-91.38%	-9.68%	13.46%	-18.44%	-54.38%	559.37%	-	-
Horiz. %	21.68%	251.37%	278.32%	245.31%	300.78%	659.37%	100.00%	-
DPS	0.00	10.00	10.00	10.00	250.00	280.00	10.00	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.71%	2,700.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	2,500.00%	2,800.00%	100.00%	-
NAPS	1.9352	1.9626	1.84	1.7452	2.3817	3.1551	2.8724	-6.36%
YoY %	-1.40%	6.66%	5.43%	-26.72%	-24.51%	9.84%	-	-
Horiz. %	67.37%	68.33%	64.06%	60.76%	82.92%	109.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,667
RPS	608.27	657.19	656.68	610.79	474.72	593.22	664.27	-1.45%
YoY %	-7.44%	0.08%	7.51%	28.66%	-19.98%	-10.70%	-	-
Horiz. %	91.57%	98.93%	98.86%	91.95%	71.46%	89.30%	100.00%	-
EPS	2.22	25.74	28.51	25.13	30.79	67.52	10.24	-22.47%
YoY %	-91.38%	-9.72%	13.45%	-18.38%	-54.40%	559.37%	-	-
Horiz. %	21.68%	251.37%	278.42%	245.41%	300.68%	659.37%	100.00%	-
DPS	0.00	10.00	10.00	10.00	249.92	280.01	10.00	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.75%	2,700.10%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	2,499.20%	2,800.10%	100.00%	-
NAPS	1.9352	1.9626	1.8405	1.7456	2.381	3.1552	2.8718	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.54	3.09	4.56	6.20	2.62	2.19	2.20	-
P/RPS	0.42	0.47	0.69	1.02	0.55	0.37	0.33	4.09%
YoY %	-10.64%	-31.88%	-32.35%	85.45%	48.65%	12.12%	-	-
Horiz. %	127.27%	142.42%	209.09%	309.09%	166.67%	112.12%	100.00%	-
P/EPS	113.93	12.01	16.00	24.68	8.51	3.24	21.48	32.02%
YoY %	848.63%	-24.94%	-35.17%	190.01%	162.65%	-84.92%	-	-
Horiz. %	530.40%	55.91%	74.49%	114.90%	39.62%	15.08%	100.00%	-
EY	0.88	8.33	6.25	4.05	11.76	30.83	4.65	-24.20%
YoY %	-89.44%	33.28%	54.32%	-65.56%	-61.86%	563.01%	-	-
Horiz. %	18.92%	179.14%	134.41%	87.10%	252.90%	663.01%	100.00%	-
DY	0.00	3.24	2.19	1.61	95.42	127.85	4.55	-
YoY %	0.00%	47.95%	36.02%	-98.31%	-25.37%	2,709.89%	-	-
Horiz. %	0.00%	71.21%	48.13%	35.38%	2,097.14%	2,809.89%	100.00%	-
P/NAPS	1.31	1.57	2.48	3.55	1.10	0.69	0.77	9.25%
YoY %	-16.56%	-36.69%	-30.14%	222.73%	59.42%	-10.39%	-	-
Horiz. %	170.13%	203.90%	322.08%	461.04%	142.86%	89.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/07/13	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	-
Price	2.52	3.07	4.40	7.46	2.66	2.30	2.30	-
P/RPS	0.41	0.47	0.67	1.22	0.56	0.39	0.35	2.66%
YoY %	-12.77%	-29.85%	-45.08%	117.86%	43.59%	11.43%	-	-
Horiz. %	117.14%	134.29%	191.43%	348.57%	160.00%	111.43%	100.00%	-
P/EPS	113.04	11.93	15.44	29.70	8.64	3.41	22.46	30.87%
YoY %	847.53%	-22.73%	-48.01%	243.75%	153.37%	-84.82%	-	-
Horiz. %	503.29%	53.12%	68.74%	132.24%	38.47%	15.18%	100.00%	-
EY	0.88	8.38	6.48	3.37	11.58	29.36	4.45	-23.65%
YoY %	-89.50%	29.32%	92.28%	-70.90%	-60.56%	559.78%	-	-
Horiz. %	19.78%	188.31%	145.62%	75.73%	260.22%	659.78%	100.00%	-
DY	0.00	3.26	2.27	1.34	93.98	121.74	4.35	-
YoY %	0.00%	43.61%	69.40%	-98.57%	-22.80%	2,698.62%	-	-
Horiz. %	0.00%	74.94%	52.18%	30.80%	2,160.46%	2,798.62%	100.00%	-
P/NAPS	1.30	1.56	2.39	4.27	1.12	0.73	0.80	8.42%
YoY %	-16.67%	-34.73%	-44.03%	281.25%	53.42%	-8.75%	-	-
Horiz. %	162.50%	195.00%	298.75%	533.75%	140.00%	91.25%	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