[CCB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	670,994	642,365	766,080	764,700	965,877	835,232	749,552	-1.82%
YoY %	4.46%	-16.15%	0.18%	-20.83%	15.64%	11.43%	-	-
Horiz. %	89.52%	85.70%	102.21%	102.02%	128.86%	111.43%	100.00%	-
PBT	15,510	23,838	30,272	31,314	49,837	97,041	122,221	-29.10%
YoY %	-34.94%	-21.25%	-3.33%	-37.17%	-48.64%	-20.60%	-	-
Horiz. %	12.69%	19.50%	24.77%	25.62%	40.78%	79.40%	100.00%	-
Tax	-2,661	-5,237	-8,833	-12,073	-14,173	-32,282	-40,066	-36.34%
YoY %	49.19%	40.71%	26.84%	14.82%	56.10%	19.43%	-	-
Horiz. %	6.64%	13.07%	22.05%	30.13%	35.37%	80.57%	100.00%	-
NP	12,849	18,601	21,438	19,241	35,664	64,758	82,154	-26.58%
YoY %	-30.92%	-13.23%	11.42%	-46.05%	-44.93%	-21.17%	-	-
Horiz. %	15.64%	22.64%	26.09%	23.42%	43.41%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,849	18,601	21,438	19,241	35,664	64,758	82,154	-26.58%
YoY %	-30.92%	-13.23%	11.42%	-46.05%	-44.93%	-21.17%	-	-
Horiz. %	15.64%	22.64%	26.09%	23.42%	43.41%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.16%	21.97%	29.18%	38.55%	28.44%	33.27%	32.78%	-
YoY %	-21.89%	-24.71%	-24.31%	35.55%	-14.52%	1.49%	-	-
Horiz. %	52.35%	67.02%	89.02%	117.60%	86.76%	101.49%	100.00%	-
Total Cost	658,145	623,764	744,641	745,458	930,213	770,473	667,397	-0.23%
YoY %	5.51%	-16.23%	-0.11%	-19.86%	20.73%	15.44%	-	-
Horiz. %	98.61%	93.46%	111.57%	111.70%	139.38%	115.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,056	255,519	378,057	370,585	662,297	630,351	596,788	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	6,713	279,355	6,716	6,716	19,609	19,595	-	-
YoY %	-97.60%	4,059.54%	0.00%	-65.75%	0.07%	0.00%	-	-
Horiz. %	34.26%	1,425.64%	34.27%	34.27%	100.07%	100.00%	-	-
Div Payout %	52.25%	1,501.81%	31.33%	34.91%	54.99%	30.26%	-	-
YoY %	-96.52%	4,693.52%	-10.25%	-36.52%	81.73%	0.00%	-	-
Horiz. %	172.67%	4,963.02%	103.54%	115.37%	181.73%	100.00%	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	290,056	255,519	378,057	370,585	662,297	630,351	596,788	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-
NOSH	100,700	100,729	100,745	100,746	98,049	97,979	97,834	0.48%
YoY %	-0.03%	-0.02%	-0.00%	2.75%	0.07%	0.15%	-	-
Horiz. %	102.93%	102.96%	102.98%	102.98%	100.22%	100.15%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	1.91%	2.90%	2.80%	2.52%	3.69%	7.75%	10.96%	-
YoY %	-34.14%	3.57%	11.11%	-31.71%	-52.39%	-29.29%	-	-
Horiz. %	17.43%	26.46%	25.55%	22.99%	33.67%	70.71%	100.00%	-
ROE	4.43%	7.28%	5.67%	5.19%	5.38%	10.27%	13.77%	-
YoY %	-39.15%	28.40%	9.25%	-3.53%	-47.61%	-25.42%	-	-
Horiz. %	32.17%	52.87%	41.18%	37.69%	39.07%	74.58%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	666.33	637.71	760.41	759.03	985.09	852.46	766.14	-2.29%
YoY %	4.49%	-16.14%	0.18%	-22.95%	15.56%	11.27%	-	-
Horiz. %	86.97%	83.24%	99.25%	99.07%	128.58%	111.27%	100.00%	-
EPS	12.76	18.47	21.28	19.09	36.37	66.11	83.97	-26.93%
YoY %	-30.91%	-13.20%	11.47%	-47.51%	-44.99%	-21.27%	-	-
Horiz. %	15.20%	22.00%	25.34%	22.73%	43.31%	78.73%	100.00%	-
DPS	6.67	277.33	6.67	6.67	20.00	20.00	0.00	-
YoY %	-97.59%	4,057.87%	0.00%	-66.65%	0.00%	0.00%	-	-
Horiz. %	33.35%	1,386.65%	33.35%	33.35%	100.00%	100.00%	-	-
NAPS	2.8804	2.5367	3.7526	3.6784	6.7547	6.4335	6.10	-11.75%
YoY %	13.55%	-32.40%	2.02%	-45.54%	4.99%	5.47%	-	-
Horiz. %	47.22%	41.59%	61.52%	60.30%	110.73%	105.47%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 100,724
RPS	666.03	637.62	760.41	759.05	958.73	829.06	744.01	-1.82%
YoY %	4.46%	-16.15%	0.18%	-20.83%	15.64%	11.43%	-	-
Horiz. %	89.52%	85.70%	102.20%	102.02%	128.86%	111.43%	100.00%	-
EPS	12.75	18.46	21.28	19.10	35.40	64.28	81.55	-26.59%
YoY %	-30.93%	-13.25%	11.41%	-46.05%	-44.93%	-21.18%	-	-
Horiz. %	15.63%	22.64%	26.09%	23.42%	43.41%	78.82%	100.00%	-
DPS	6.66	277.29	6.67	6.67	19.46	19.45	0.00	-
YoY %	-97.60%	4,057.27%	0.00%	-65.72%	0.05%	0.00%	-	-
Horiz. %	34.24%	1,425.66%	34.29%	34.29%	100.05%	100.00%	-	-
NAPS	2.8791	2.5363	3.7526	3.6784	6.574	6.2569	5.9238	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	2.62	2.08	2.90	3.20	5.40	4.46	4.66	-
P/RPS	0.39	0.33	0.38	0.42	0.55	0.52	0.61	-7.18%
YoY %	18.18%	-13.16%	-9.52%	-23.64%	5.77%	-14.75%	-	-
Horiz. %	63.93%	54.10%	62.30%	68.85%	90.16%	85.25%	100.00%	-
P/EPS	20.53	11.26	13.63	16.75	14.85	6.75	5.55	24.34%
YoY %	82.33%	-17.39%	-18.63%	12.79%	120.00%	21.62%	-	-
Horiz. %	369.91%	202.88%	245.59%	301.80%	267.57%	121.62%	100.00%	-
EY	4.87	8.88	7.34	5.97	6.74	14.82	18.02	-19.58%
YoY %	-45.16%	20.98%	22.95%	-11.42%	-54.52%	-17.76%	-	-
Horiz. %	27.03%	49.28%	40.73%	33.13%	37.40%	82.24%	100.00%	-
DY	2.54	133.33	2.30	2.08	3.70	4.48	0.00	-
YoY %	-98.09%	5,696.96%	10.58%	-43.78%	-17.41%	0.00%	-	-
Horiz. %	56.70%	2,976.12%	51.34%	46.43%	82.59%	100.00%	-	-
P/NAPS	0.91	0.82	0.77	0.87	0.80	0.69	0.76	3.04%
YoY %	10.98%	6.49%	-11.49%	8.75%	15.94%	-9.21%	-	-
Horiz. %	119.74%	107.89%	101.32%	114.47%	105.26%	90.79%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	25/11/02	15/11/01	-
Price	2.58	2.29	2.80	3.20	5.25	4.60	4.90	-
P/RPS	0.39	0.36	0.37	0.42	0.53	0.54	0.64	-7.92%
YoY %	8.33%	-2.70%	-11.90%	-20.75%	-1.85%	-15.62%	-	-
Horiz. %	60.94%	56.25%	57.81%	65.62%	82.81%	84.38%	100.00%	-
P/EPS	20.22	12.40	13.16	16.75	14.43	6.96	5.84	22.98%
YoY %	63.06%	-5.78%	-21.43%	16.08%	107.33%	19.18%	-	-
Horiz. %	346.23%	212.33%	225.34%	286.82%	247.09%	119.18%	100.00%	-
EY	4.95	8.06	7.60	5.97	6.93	14.37	17.14	-18.69%
YoY %	-38.59%	6.05%	27.30%	-13.85%	-51.77%	-16.16%	-	-
Horiz. %	28.88%	47.02%	44.34%	34.83%	40.43%	83.84%	100.00%	-
DY	2.58	121.11	2.38	2.08	3.81	4.35	0.00	-
YoY %	-97.87%	4,988.66%	14.42%	-45.41%	-12.41%	0.00%	-	-
Horiz. %	59.31%	2,784.14%	54.71%	47.82%	87.59%	100.00%	-	-
P/NAPS	0.90	0.90	0.75	0.87	0.78	0.72	0.80	1.98%
YoY %	0.00%	20.00%	-13.79%	11.54%	8.33%	-10.00%	-	-
Horiz. %	112.50%	112.50%	93.75%	108.75%	97.50%	90.00%	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