[CCB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	586,588	461,304	579,088	629,396	589,532	726,452	777,268	-4.58%
YoY %	27.16%	-20.34%	-7.99%	6.76%	-18.85%	-6.54%	-	-
Horiz. %	75.47%	59.35%	74.50%	80.98%	75.85%	93.46%	100.00%	-
PBT	34,812	20,124	9,864	9,668	26,432	19,488	33,892	0.44%
YoY %	72.99%	104.01%	2.03%	-63.42%	35.63%	-42.50%	-	-
Horiz. %	102.71%	59.38%	29.10%	28.53%	77.99%	57.50%	100.00%	-
Tax	-7,740	-1,672	6,292	-3,524	-5,832	-6,640	-9,892	-4.00%
YoY %	-362.92%	-126.57%	278.55%	39.57%	12.17%	32.88%	-	-
Horiz. %	78.25%	16.90%	-63.61%	35.62%	58.96%	67.12%	100.00%	-
NP	27,072	18,452	16,156	6,144	20,600	12,848	24,000	2.02%
YoY %	46.72%	14.21%	162.96%	-70.17%	60.34%	-46.47%	-	-
Horiz. %	112.80%	76.88%	67.32%	25.60%	85.83%	53.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,072	18,452	16,156	6,144	20,600	12,848	24,000	2.02%
YoY %	46.72%	14.21%	162.96%	-70.17%	60.34%	-46.47%	-	-
Horiz. %	112.80%	76.88%	67.32%	25.60%	85.83%	53.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	8.31%	-63.79%	36.45%	22.06%	34.07%	29.19%	-
YoY %	167.51%	113.03%	-275.01%	65.23%	-35.25%	16.72%	-	-
Horiz. %	76.16%	28.47%	-218.53%	124.87%	75.57%	116.72%	100.00%	-
Total Cost	559,516	442,852	562,932	623,252	568,932	713,604	753,268	-4.83%
YoY %	26.34%	-21.33%	-9.68%	9.55%	-20.27%	-5.27%	-	-
Horiz. %	74.28%	58.79%	74.73%	82.74%	75.53%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,372	232,775	291,543	289,717	408,926	376,528	373,261	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.88%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	174,372	232,775	291,543	289,717	408,926	376,528	373,261	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.88%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.88%	100.00%	-
NOSH	100,700	100,720	100,723	101,052	100,782	100,689	100,761	-0.01%
YoY %	-0.02%	-0.00%	-0.33%	0.27%	0.09%	-0.07%	-	-
Horiz. %	99.94%	99.96%	99.96%	100.29%	100.02%	99.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	4.62%	4.00%	2.79%	0.98%	3.49%	1.77%	3.09%	-
YoY %	15.50%	43.37%	184.69%	-71.92%	97.18%	-42.72%	-	-
Horiz. %	149.51%	129.45%	90.29%	31.72%	112.94%	57.28%	100.00%	-
ROE	15.53%	7.93%	5.54%	2.12%	5.04%	3.41%	6.43%	-
YoY %	95.84%	43.14%	161.32%	-57.94%	47.80%	-46.97%	-	-
Horiz. %	241.52%	123.33%	86.16%	32.97%	78.38%	53.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	582.51	458.00	574.93	622.84	584.95	721.48	771.39	-4.57%
YoY %	27.19%	-20.34%	-7.69%	6.48%	-18.92%	-6.47%	-	-
Horiz. %	75.51%	59.37%	74.53%	80.74%	75.83%	93.53%	100.00%	-
EPS	26.88	18.32	16.04	6.08	20.44	12.76	23.84	2.01%
YoY %	46.72%	14.21%	163.82%	-70.25%	60.19%	-46.48%	-	-
Horiz. %	112.75%	76.85%	67.28%	25.50%	85.74%	53.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7316	2.3111	2.8945	2.867	4.0575	3.7395	3.7044	-11.89%
YoY %	-25.07%	-20.16%	0.96%	-29.34%	8.50%	0.95%	-	-
Horiz. %	46.74%	62.39%	78.14%	77.39%	109.53%	100.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 101,052
RPS	582.25	457.89	574.81	624.74	585.17	721.08	771.52	-4.58%
YoY %	27.16%	-20.34%	-7.99%	6.76%	-18.85%	-6.54%	-	-
Horiz. %	75.47%	59.35%	74.50%	80.98%	75.85%	93.46%	100.00%	-
EPS	26.87	18.32	16.04	6.10	20.45	12.75	23.82	2.02%
YoY %	46.67%	14.21%	162.95%	-70.17%	60.39%	-46.47%	-	-
Horiz. %	112.80%	76.91%	67.34%	25.61%	85.85%	53.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7308	2.3105	2.8939	2.8758	4.059	3.7374	3.705	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.87%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	5.26	2.05	2.20	2.29	2.40	2.95	3.36	-
P/RPS	0.90	0.45	0.38	0.37	0.41	0.41	0.44	12.66%
YoY %	100.00%	18.42%	2.70%	-9.76%	0.00%	-6.82%	-	-
Horiz. %	204.55%	102.27%	86.36%	84.09%	93.18%	93.18%	100.00%	-
P/EPS	19.57	11.19	13.72	37.66	11.74	23.12	14.11	5.60%
YoY %	74.89%	-18.44%	-63.57%	220.78%	-49.22%	63.86%	-	-
Horiz. %	138.70%	79.31%	97.24%	266.90%	83.20%	163.86%	100.00%	-
EY	5.11	8.94	7.29	2.66	8.52	4.33	7.09	-5.30%
YoY %	-42.84%	22.63%	174.06%	-68.78%	96.77%	-38.93%	-	-
Horiz. %	72.07%	126.09%	102.82%	37.52%	120.17%	61.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.04	0.89	0.76	0.80	0.59	0.79	0.91	22.25%
YoY %	241.57%	17.11%	-5.00%	35.59%	-25.32%	-13.19%	-	-
Horiz. %	334.07%	97.80%	83.52%	87.91%	64.84%	86.81%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/04/10	21/04/09	25/04/08	10/05/07	10/05/06	09/05/05	12/05/04	-
Price	5.15	2.18	2.25	2.60	2.43	3.10	3.30	-
P/RPS	0.88	0.48	0.39	0.42	0.42	0.43	0.43	12.67%
YoY %	83.33%	23.08%	-7.14%	0.00%	-2.33%	0.00%	-	-
Horiz. %	204.65%	111.63%	90.70%	97.67%	97.67%	100.00%	100.00%	-
P/EPS	19.16	11.90	14.03	42.76	11.89	24.29	13.85	5.55%
YoY %	61.01%	-15.18%	-67.19%	259.63%	-51.05%	75.38%	-	-
Horiz. %	138.34%	85.92%	101.30%	308.74%	85.85%	175.38%	100.00%	-
EY	5.22	8.40	7.13	2.34	8.41	4.12	7.22	-5.26%
YoY %	-37.86%	17.81%	204.70%	-72.18%	104.13%	-42.94%	-	-
Horiz. %	72.30%	116.34%	98.75%	32.41%	116.48%	57.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.97	0.94	0.78	0.91	0.60	0.83	0.89	22.23%
YoY %	215.96%	20.51%	-14.29%	51.67%	-27.71%	-6.74%	-	-
Horiz. %	333.71%	105.62%	87.64%	102.25%	67.42%	93.26%	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