[CCB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	484,381	585,269	670,994	642,365	766,080	764,700	965,877	-10.85%
YoY %	-17.24%	-12.78%	4.46%	-16.15%	0.18%	-20.83%	-	-
Horiz. %	50.15%	60.59%	69.47%	66.51%	79.31%	79.17%	100.00%	-
PBT	39,886	54,280	15,510	23,838	30,272	31,314	49,837	-3.64%
YoY %	-26.52%	249.97%	-34.94%	-21.25%	-3.33%	-37.17%	-	-
Horiz. %	80.03%	108.92%	31.12%	47.83%	60.74%	62.83%	100.00%	-
Tax	-9,072	-3,696	-2,661	-5,237	-8,833	-12,073	-14,173	-7.15%
YoY %	-145.45%	-38.90%	49.19%	40.71%	26.84%	14.82%	-	-
Horiz. %	64.01%	26.08%	18.78%	36.95%	62.32%	85.18%	100.00%	-
NP	30,814	50,584	12,849	18,601	21,438	19,241	35,664	-2.40%
YoY %	-39.08%	293.68%	-30.92%	-13.23%	11.42%	-46.05%	-	-
Horiz. %	86.40%	141.83%	36.03%	52.16%	60.11%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,814	50,584	12,849	18,601	21,438	19,241	35,664	-2.40%
YoY %	-39.08%	293.68%	-30.92%	-13.23%	11.42%	-46.05%	-	-
Horiz. %	86.40%	141.83%	36.03%	52.16%	60.11%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.74%	6.81%	17.16%	21.97%	29.18%	38.55%	28.44%	-
YoY %	233.92%	-60.31%	-21.89%	-24.71%	-24.31%	35.55%	-	-
Horiz. %	79.96%	23.95%	60.34%	77.25%	102.60%	135.55%	100.00%	-
Total Cost	453,566	534,685	658,145	623,764	744,641	745,458	930,213	-11.27%
YoY %	-15.17%	-18.76%	5.51%	-16.23%	-0.11%	-19.86%	-	-
Horiz. %	48.76%	57.48%	70.75%	67.06%	80.05%	80.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,102	217,393	290,056	255,519	378,057	370,585	662,297	-21.64%
YoY %	-29.57%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	167,909	188,044	6,713	279,355	6,716	6,716	19,609	42.98%
YoY %	-10.71%	2,701.19%	-97.60%	4,059.54%	0.00%	-65.75%	-	-
Horiz. %	856.29%	958.97%	34.23%	1,424.63%	34.25%	34.25%	100.00%	-
Div Payout %	544.90%	371.75%	52.25%	1,501.81%	31.33%	34.91%	54.99%	-
YoY %	46.58%	611.48%	-96.52%	4,693.52%	-10.25%	-36.52%	-	-
Horiz. %	990.91%	676.03%	95.02%	2,731.06%	56.97%	63.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	153,102	217,393	290,056	255,519	378,057	370,585	662,297	-21.64%
YoY %	-29.57%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-
NOSH	100,745	100,738	100,700	100,729	100,745	100,746	98,049	0.45%
YoY %	0.01%	0.04%	-0.03%	-0.02%	-0.00%	2.75%	-	-
Horiz. %	102.75%	102.74%	102.70%	102.73%	102.75%	102.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.36%	8.64%	1.91%	2.90%	2.80%	2.52%	3.69%	-
YoY %	-26.39%	352.36%	-34.14%	3.57%	11.11%	-31.71%	-	-
Horiz. %	172.36%	234.15%	51.76%	78.59%	75.88%	68.29%	100.00%	-
ROE	20.13%	23.27%	4.43%	7.28%	5.67%	5.19%	5.38%	-
YoY %	-13.49%	425.28%	-39.15%	28.40%	9.25%	-3.53%	-	-
Horiz. %	374.16%	432.53%	82.34%	135.32%	105.39%	96.47%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	480.80	580.98	666.33	637.71	760.41	759.03	985.09	-11.25%
YoY %	-17.24%	-12.81%	4.49%	-16.14%	0.18%	-22.95%	-	-
Horiz. %	48.81%	58.98%	67.64%	64.74%	77.19%	77.05%	100.00%	-
EPS	30.59	50.21	12.76	18.47	21.28	19.09	36.37	-2.84%
YoY %	-39.08%	293.50%	-30.91%	-13.20%	11.47%	-47.51%	-	-
Horiz. %	84.11%	138.05%	35.08%	50.78%	58.51%	52.49%	100.00%	-
DPS	166.67	186.67	6.67	277.33	6.67	6.67	20.00	42.34%
YoY %	-10.71%	2,698.65%	-97.59%	4,057.87%	0.00%	-66.65%	-	-
Horiz. %	833.35%	933.35%	33.35%	1,386.65%	33.35%	33.35%	100.00%	-
NAPS	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	6.7547	-21.99%
YoY %	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-45.54%	-	-
Horiz. %	22.50%	31.95%	42.64%	37.55%	55.56%	54.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,246
RPS	480.80	580.94	666.03	637.62	760.41	759.05	958.73	-10.85%
YoY %	-17.24%	-12.78%	4.46%	-16.15%	0.18%	-20.83%	-	-
Horiz. %	50.15%	60.59%	69.47%	66.51%	79.31%	79.17%	100.00%	-
EPS	30.59	50.21	12.75	18.46	21.28	19.10	35.40	-2.40%
YoY %	-39.08%	293.80%	-30.93%	-13.25%	11.41%	-46.05%	-	-
Horiz. %	86.41%	141.84%	36.02%	52.15%	60.11%	53.95%	100.00%	-
DPS	166.67	186.65	6.66	277.29	6.67	6.67	19.46	42.99%
YoY %	-10.70%	2,702.55%	-97.60%	4,057.27%	0.00%	-65.72%	-	-
Horiz. %	856.47%	959.15%	34.22%	1,424.92%	34.28%	34.28%	100.00%	-
NAPS	1.5197	2.1579	2.8791	2.5363	3.7526	3.6784	6.574	-21.64%
YoY %	-29.58%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.43	2.03	2.62	2.08	2.90	3.20	5.40	-
P/RPS	0.71	0.35	0.39	0.33	0.38	0.42	0.55	4.34%
YoY %	102.86%	-10.26%	18.18%	-13.16%	-9.52%	-23.64%	-	-
Horiz. %	129.09%	63.64%	70.91%	60.00%	69.09%	76.36%	100.00%	-
P/EPS	11.21	4.04	20.53	11.26	13.63	16.75	14.85	-4.57%
YoY %	177.48%	-80.32%	82.33%	-17.39%	-18.63%	12.79%	-	-
Horiz. %	75.49%	27.21%	138.25%	75.82%	91.78%	112.79%	100.00%	-
EY	8.92	24.74	4.87	8.88	7.34	5.97	6.74	4.77%
YoY %	-63.95%	408.01%	-45.16%	20.98%	22.95%	-11.42%	-	-
Horiz. %	132.34%	367.06%	72.26%	131.75%	108.90%	88.58%	100.00%	-
DY	48.59	91.95	2.54	133.33	2.30	2.08	3.70	53.53%
YoY %	-47.16%	3,520.08%	-98.09%	5,696.96%	10.58%	-43.78%	-	-
Horiz. %	1,313.24%	2,485.14%	68.65%	3,603.51%	62.16%	56.22%	100.00%	-
P/NAPS	2.26	0.94	0.91	0.82	0.77	0.87	0.80	18.87%
YoY %	140.43%	3.30%	10.98%	6.49%	-11.49%	8.75%	-	-
Horiz. %	282.50%	117.50%	113.75%	102.50%	96.25%	108.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	-
Price	3.40	1.82	2.58	2.29	2.80	3.20	5.25	-
P/RPS	0.71	0.31	0.39	0.36	0.37	0.42	0.53	4.98%
YoY %	129.03%	-20.51%	8.33%	-2.70%	-11.90%	-20.75%	-	-
Horiz. %	133.96%	58.49%	73.58%	67.92%	69.81%	79.25%	100.00%	-
P/EPS	11.12	3.62	20.22	12.40	13.16	16.75	14.43	-4.24%
YoY %	207.18%	-82.10%	63.06%	-5.78%	-21.43%	16.08%	-	-
Horiz. %	77.06%	25.09%	140.12%	85.93%	91.20%	116.08%	100.00%	-
EY	9.00	27.59	4.95	8.06	7.60	5.97	6.93	4.44%
YoY %	-67.38%	457.37%	-38.59%	6.05%	27.30%	-13.85%	-	-
Horiz. %	129.87%	398.12%	71.43%	116.31%	109.67%	86.15%	100.00%	-
DY	49.02	102.56	2.58	121.11	2.38	2.08	3.81	53.01%
YoY %	-52.20%	3,875.19%	-97.87%	4,988.66%	14.42%	-45.41%	-	-
Horiz. %	1,286.61%	2,691.86%	67.72%	3,178.74%	62.47%	54.59%	100.00%	-
P/NAPS	2.24	0.84	0.90	0.90	0.75	0.87	0.78	19.20%
YoY %	166.67%	-6.67%	0.00%	20.00%	-13.79%	11.54%	-	-
Horiz. %	287.18%	107.69%	115.38%	115.38%	96.15%	111.54%	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