[CCB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.64%
YoY- 293.67%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 692,000 618,268 484,381 585,269 670,994 642,365 766,080 -1.67%
PBT 37,825 37,753 39,886 54,280 15,510 23,838 30,272 3.78%
Tax -10,770 -8,045 -9,072 -3,696 -2,661 -5,237 -8,833 3.35%
NP 27,054 29,708 30,814 50,584 12,849 18,601 21,438 3.95%
-
NP to SH 27,054 29,708 30,814 50,584 12,849 18,601 21,438 3.95%
-
Tax Rate 28.47% 21.31% 22.74% 6.81% 17.16% 21.97% 29.18% -
Total Cost 664,945 588,560 453,566 534,685 658,145 623,764 744,641 -1.86%
-
Net Worth 186,387 180,883 153,102 217,393 290,056 255,519 378,057 -11.11%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,716 6,717 167,909 188,044 6,713 279,355 6,716 0.00%
Div Payout % 24.83% 22.61% 544.90% 371.75% 52.25% 1,501.81% 31.33% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 186,387 180,883 153,102 217,393 290,056 255,519 378,057 -11.11%
NOSH 100,749 100,765 100,745 100,738 100,700 100,729 100,745 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.91% 4.81% 6.36% 8.64% 1.91% 2.90% 2.80% -
ROE 14.52% 16.42% 20.13% 23.27% 4.43% 7.28% 5.67% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 686.85 613.57 480.80 580.98 666.33 637.71 760.41 -1.68%
EPS 26.85 29.49 30.59 50.21 12.76 18.47 21.28 3.94%
DPS 6.67 6.67 166.67 186.67 6.67 277.33 6.67 0.00%
NAPS 1.85 1.7951 1.5197 2.158 2.8804 2.5367 3.7526 -11.11%
Adjusted Per Share Value based on latest NOSH - 100,641
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 686.88 613.70 480.80 580.94 666.03 637.62 760.41 -1.67%
EPS 26.85 29.49 30.59 50.21 12.75 18.46 21.28 3.94%
DPS 6.67 6.67 166.67 186.65 6.66 277.29 6.67 0.00%
NAPS 1.8501 1.7955 1.5197 2.1579 2.8791 2.5363 3.7526 -11.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.28 4.88 3.43 2.03 2.62 2.08 2.90 -
P/RPS 0.48 0.80 0.71 0.35 0.39 0.33 0.38 3.96%
P/EPS 12.21 16.55 11.21 4.04 20.53 11.26 13.63 -1.81%
EY 8.19 6.04 8.92 24.74 4.87 8.88 7.34 1.84%
DY 2.03 1.37 48.59 91.95 2.54 133.33 2.30 -2.05%
P/NAPS 1.77 2.72 2.26 0.94 0.91 0.82 0.77 14.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/10/11 03/11/10 05/11/09 31/10/08 12/11/07 13/11/06 09/11/05 -
Price 3.37 4.82 3.40 1.82 2.58 2.29 2.80 -
P/RPS 0.49 0.79 0.71 0.31 0.39 0.36 0.37 4.79%
P/EPS 12.55 16.35 11.12 3.62 20.22 12.40 13.16 -0.78%
EY 7.97 6.12 9.00 27.59 4.95 8.06 7.60 0.79%
DY 1.98 1.38 49.02 102.56 2.58 121.11 2.38 -3.01%
P/NAPS 1.82 2.69 2.24 0.84 0.90 0.90 0.75 15.91%

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

Post a Comment