[CCB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	653,036	692,000	618,268	484,381	585,269	670,994	642,365	0.27%
YoY %	-5.63%	11.93%	27.64%	-17.24%	-12.78%	4.46%	-	-
Horiz. %	101.66%	107.73%	96.25%	75.41%	91.11%	104.46%	100.00%	-
PBT	26,653	37,825	37,753	39,886	54,280	15,510	23,838	1.87%
YoY %	-29.54%	0.19%	-5.35%	-26.52%	249.97%	-34.94%	-	-
Horiz. %	111.81%	158.68%	158.37%	167.32%	227.70%	65.06%	100.00%	-
Tax	-4,153	-10,770	-8,045	-9,072	-3,696	-2,661	-5,237	-3.78%
YoY %	61.44%	-33.87%	11.32%	-145.45%	-38.90%	49.19%	-	-
Horiz. %	79.30%	205.65%	153.62%	173.23%	70.57%	50.81%	100.00%	-
NP	22,500	27,054	29,708	30,814	50,584	12,849	18,601	3.21%
YoY %	-16.83%	-8.93%	-3.59%	-39.08%	293.68%	-30.92%	-	-
Horiz. %	120.96%	145.44%	159.71%	165.66%	271.94%	69.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,500	27,054	29,708	30,814	50,584	12,849	18,601	3.21%
YoY %	-16.83%	-8.93%	-3.59%	-39.08%	293.68%	-30.92%	-	-
Horiz. %	120.96%	145.44%	159.71%	165.66%	271.94%	69.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.58%	28.47%	21.31%	22.74%	6.81%	17.16%	21.97%	-
YoY %	-45.28%	33.60%	-6.29%	233.92%	-60.31%	-21.89%	-	-
Horiz. %	70.91%	129.59%	97.00%	103.50%	31.00%	78.11%	100.00%	-
Total Cost	630,536	664,945	588,560	453,566	534,685	658,145	623,764	0.17%
YoY %	-5.17%	12.98%	29.76%	-15.17%	-18.76%	5.51%	-	-
Horiz. %	101.09%	106.60%	94.36%	72.71%	85.72%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,616	186,387	180,883	153,102	217,393	290,056	255,519	-4.35%
YoY %	4.95%	3.04%	18.15%	-29.57%	-25.05%	13.52%	-	-
Horiz. %	76.56%	72.94%	70.79%	59.92%	85.08%	113.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	6,716	6,716	6,717	167,909	188,044	6,713	279,355	-46.24%
YoY %	0.00%	-0.01%	-96.00%	-10.71%	2,701.19%	-97.60%	-	-
Horiz. %	2.40%	2.40%	2.40%	60.11%	67.31%	2.40%	100.00%	-
Div Payout %	29.85%	24.83%	22.61%	544.90%	371.75%	52.25%	1,501.81%	-
YoY %	20.22%	9.82%	-95.85%	46.58%	611.48%	-96.52%	-	-
Horiz. %	1.99%	1.65%	1.51%	36.28%	24.75%	3.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	195,616	186,387	180,883	153,102	217,393	290,056	255,519	-4.35%
YoY %	4.95%	3.04%	18.15%	-29.57%	-25.05%	13.52%	-	-
Horiz. %	76.56%	72.94%	70.79%	59.92%	85.08%	113.52%	100.00%	-
NOSH	100,745	100,749	100,765	100,745	100,738	100,700	100,729	0.00%
YoY %	-0.00%	-0.02%	0.02%	0.01%	0.04%	-0.03%	-	-
Horiz. %	100.02%	100.02%	100.04%	100.02%	100.01%	99.97%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.45%	3.91%	4.81%	6.36%	8.64%	1.91%	2.90%	-
YoY %	-11.76%	-18.71%	-24.37%	-26.39%	352.36%	-34.14%	-	-
Horiz. %	118.97%	134.83%	165.86%	219.31%	297.93%	65.86%	100.00%	-
ROE	11.50%	14.52%	16.42%	20.13%	23.27%	4.43%	7.28%	-
YoY %	-20.80%	-11.57%	-18.43%	-13.49%	425.28%	-39.15%	-	-
Horiz. %	157.97%	199.45%	225.55%	276.51%	319.64%	60.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	648.21	686.85	613.57	480.80	580.98	666.33	637.71	0.27%
YoY %	-5.63%	11.94%	27.61%	-17.24%	-12.81%	4.49%	-	-
Horiz. %	101.65%	107.71%	96.21%	75.39%	91.10%	104.49%	100.00%	-
EPS	22.33	26.85	29.49	30.59	50.21	12.76	18.47	3.21%
YoY %	-16.83%	-8.95%	-3.60%	-39.08%	293.50%	-30.91%	-	-
Horiz. %	120.90%	145.37%	159.66%	165.62%	271.85%	69.09%	100.00%	-
DPS	6.67	6.67	6.67	166.67	186.67	6.67	277.33	-46.24%
YoY %	0.00%	0.00%	-96.00%	-10.71%	2,698.65%	-97.59%	-	-
Horiz. %	2.41%	2.41%	2.41%	60.10%	67.31%	2.41%	100.00%	-
NAPS	1.9417	1.85	1.7951	1.5197	2.158	2.8804	2.5367	-4.35%
YoY %	4.96%	3.06%	18.12%	-29.58%	-25.08%	13.55%	-	-
Horiz. %	76.54%	72.93%	70.77%	59.91%	85.07%	113.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,809
RPS	648.21	686.88	613.70	480.80	580.94	666.03	637.62	0.27%
YoY %	-5.63%	11.92%	27.64%	-17.24%	-12.78%	4.46%	-	-
Horiz. %	101.66%	107.73%	96.25%	75.41%	91.11%	104.46%	100.00%	-
EPS	22.33	26.85	29.49	30.59	50.21	12.75	18.46	3.21%
YoY %	-16.83%	-8.95%	-3.60%	-39.08%	293.80%	-30.93%	-	-
Horiz. %	120.96%	145.45%	159.75%	165.71%	271.99%	69.07%	100.00%	-
DPS	6.67	6.67	6.67	166.67	186.65	6.66	277.29	-46.24%
YoY %	0.00%	0.00%	-96.00%	-10.70%	2,702.55%	-97.60%	-	-
Horiz. %	2.41%	2.41%	2.41%	60.11%	67.31%	2.40%	100.00%	-
NAPS	1.9417	1.8501	1.7955	1.5197	2.1579	2.8791	2.5363	-4.35%
YoY %	4.95%	3.04%	18.15%	-29.58%	-25.05%	13.52%	-	-
Horiz. %	76.56%	72.94%	70.79%	59.92%	85.08%	113.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.86	3.28	4.88	3.43	2.03	2.62	2.08	-
P/RPS	0.44	0.48	0.80	0.71	0.35	0.39	0.33	4.90%
YoY %	-8.33%	-40.00%	12.68%	102.86%	-10.26%	18.18%	-	-
Horiz. %	133.33%	145.45%	242.42%	215.15%	106.06%	118.18%	100.00%	-
P/EPS	12.81	12.21	16.55	11.21	4.04	20.53	11.26	2.17%
YoY %	4.91%	-26.22%	47.64%	177.48%	-80.32%	82.33%	-	-
Horiz. %	113.77%	108.44%	146.98%	99.56%	35.88%	182.33%	100.00%	-
EY	7.81	8.19	6.04	8.92	24.74	4.87	8.88	-2.11%
YoY %	-4.64%	35.60%	-32.29%	-63.95%	408.01%	-45.16%	-	-
Horiz. %	87.95%	92.23%	68.02%	100.45%	278.60%	54.84%	100.00%	-
DY	2.33	2.03	1.37	48.59	91.95	2.54	133.33	-49.02%
YoY %	14.78%	48.18%	-97.18%	-47.16%	3,520.08%	-98.09%	-	-
Horiz. %	1.75%	1.52%	1.03%	36.44%	68.96%	1.91%	100.00%	-
P/NAPS	1.47	1.77	2.72	2.26	0.94	0.91	0.82	10.20%
YoY %	-16.95%	-34.93%	20.35%	140.43%	3.30%	10.98%	-	-
Horiz. %	179.27%	215.85%	331.71%	275.61%	114.63%	110.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/12	28/10/11	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	-
Price	2.80	3.37	4.82	3.40	1.82	2.58	2.29	-
P/RPS	0.43	0.49	0.79	0.71	0.31	0.39	0.36	3.00%
YoY %	-12.24%	-37.97%	11.27%	129.03%	-20.51%	8.33%	-	-
Horiz. %	119.44%	136.11%	219.44%	197.22%	86.11%	108.33%	100.00%	-
P/EPS	12.54	12.55	16.35	11.12	3.62	20.22	12.40	0.18%
YoY %	-0.08%	-23.24%	47.03%	207.18%	-82.10%	63.06%	-	-
Horiz. %	101.13%	101.21%	131.85%	89.68%	29.19%	163.06%	100.00%	-
EY	7.98	7.97	6.12	9.00	27.59	4.95	8.06	-0.16%
YoY %	0.13%	30.23%	-32.00%	-67.38%	457.37%	-38.59%	-	-
Horiz. %	99.01%	98.88%	75.93%	111.66%	342.31%	61.41%	100.00%	-
DY	2.38	1.98	1.38	49.02	102.56	2.58	121.11	-48.02%
YoY %	20.20%	43.48%	-97.18%	-52.20%	3,875.19%	-97.87%	-	-
Horiz. %	1.97%	1.63%	1.14%	40.48%	84.68%	2.13%	100.00%	-
P/NAPS	1.44	1.82	2.69	2.24	0.84	0.90	0.90	8.14%
YoY %	-20.88%	-32.34%	20.09%	166.67%	-6.67%	0.00%	-	-
Horiz. %	160.00%	202.22%	298.89%	248.89%	93.33%	100.00%	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