[CCB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	334,608	316,119	394,434	391,582	545,738	418,395	354,561	-0.96%
YoY %	5.85%	-19.86%	0.73%	-28.25%	30.44%	18.00%	-	-
Horiz. %	94.37%	89.16%	111.25%	110.44%	153.92%	118.00%	100.00%	-
PBT	5,611	16,388	15,322	20,225	27,916	47,751	56,511	-31.93%
YoY %	-65.76%	6.96%	-24.24%	-27.55%	-41.54%	-15.50%	-	-
Horiz. %	9.93%	29.00%	27.11%	35.79%	49.40%	84.50%	100.00%	-
Tax	-454	-3,249	-4,451	-7,185	-8,239	-17,761	-17,349	-45.49%
YoY %	86.03%	27.01%	38.05%	12.79%	53.61%	-2.37%	-	-
Horiz. %	2.62%	18.73%	25.66%	41.41%	47.49%	102.37%	100.00%	-
NP	5,157	13,139	10,871	13,040	19,677	29,990	39,162	-28.66%
YoY %	-60.75%	20.86%	-16.63%	-33.73%	-34.39%	-23.42%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.30%	50.25%	76.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,157	13,139	10,871	13,040	19,677	29,990	39,162	-28.66%
YoY %	-60.75%	20.86%	-16.63%	-33.73%	-34.39%	-23.42%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.30%	50.25%	76.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.09%	19.83%	29.05%	35.53%	29.51%	37.20%	30.70%	-
YoY %	-59.20%	-31.74%	-18.24%	20.40%	-20.67%	21.17%	-	-
Horiz. %	26.35%	64.59%	94.63%	115.73%	96.12%	121.17%	100.00%	-
Total Cost	329,451	302,980	383,563	378,542	526,061	388,405	315,399	0.72%
YoY %	8.74%	-21.01%	1.33%	-28.04%	35.44%	23.15%	-	-
Horiz. %	104.46%	96.06%	121.61%	120.02%	166.79%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,315	405,676	376,656	372,367	665,606	624,177	572,520	-10.74%
YoY %	-28.68%	7.70%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	5,036	209,579	5,037	5,037	14,706	14,691	14,674	-16.31%
YoY %	-97.60%	4,060.79%	0.00%	-65.75%	0.10%	0.12%	-	-
Horiz. %	34.32%	1,428.23%	34.33%	34.33%	100.22%	100.12%	100.00%	-
Div Payout %	97.66%	1,595.09%	46.34%	38.63%	74.74%	48.99%	37.47%	-
YoY %	-93.88%	3,342.15%	19.96%	-48.31%	52.56%	30.74%	-	-
Horiz. %	260.64%	4,256.98%	123.67%	103.10%	199.47%	130.74%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	289,315	405,676	376,656	372,367	665,606	624,177	572,520	-10.74%
YoY %	-28.68%	7.70%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-
NOSH	100,722	100,759	100,750	100,748	98,041	97,942	97,831	0.48%
YoY %	-0.04%	0.01%	0.00%	2.76%	0.10%	0.11%	-	-
Horiz. %	102.96%	102.99%	102.98%	102.98%	100.21%	100.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	1.54%	4.16%	2.76%	3.33%	3.61%	7.17%	11.05%	-
YoY %	-62.98%	50.72%	-17.12%	-7.76%	-49.65%	-35.11%	-	-
Horiz. %	13.94%	37.65%	24.98%	30.14%	32.67%	64.89%	100.00%	-
ROE	1.78%	3.24%	2.89%	3.50%	2.96%	4.80%	6.84%	-
YoY %	-45.06%	12.11%	-17.43%	18.24%	-38.33%	-29.82%	-	-
Horiz. %	26.02%	47.37%	42.25%	51.17%	43.27%	70.18%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	332.21	313.74	391.50	388.67	556.64	427.18	362.42	-1.43%
YoY %	5.89%	-19.86%	0.73%	-30.18%	30.31%	17.87%	-	-
Horiz. %	91.66%	86.57%	108.02%	107.24%	153.59%	117.87%	100.00%	-
EPS	5.12	13.04	10.79	12.94	20.07	30.62	40.03	-29.00%
YoY %	-60.74%	20.85%	-16.62%	-35.53%	-34.45%	-23.51%	-	-
Horiz. %	12.79%	32.58%	26.95%	32.33%	50.14%	76.49%	100.00%	-
DPS	5.00	208.00	5.00	5.00	15.00	15.00	15.00	-16.72%
YoY %	-97.60%	4,060.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	33.33%	1,386.67%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.8724	4.0262	3.7385	3.696	6.789	6.3729	5.8521	-11.17%
YoY %	-28.66%	7.70%	1.15%	-45.56%	6.53%	8.90%	-	-
Horiz. %	49.08%	68.80%	63.88%	63.16%	116.01%	108.90%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 100,737
RPS	332.13	313.78	391.52	388.69	541.70	415.30	351.94	-0.96%
YoY %	5.85%	-19.86%	0.73%	-28.25%	30.44%	18.00%	-	-
Horiz. %	94.37%	89.16%	111.25%	110.44%	153.92%	118.00%	100.00%	-
EPS	5.12	13.04	10.79	12.94	19.53	29.77	38.87	-28.65%
YoY %	-60.74%	20.85%	-16.62%	-33.74%	-34.40%	-23.41%	-	-
Horiz. %	13.17%	33.55%	27.76%	33.29%	50.24%	76.59%	100.00%	-
DPS	5.00	208.03	5.00	5.00	14.60	14.58	14.57	-16.32%
YoY %	-97.60%	4,060.60%	0.00%	-65.75%	0.14%	0.07%	-	-
Horiz. %	34.32%	1,427.80%	34.32%	34.32%	100.21%	100.07%	100.00%	-
NAPS	2.8718	4.0268	3.7387	3.6961	6.6068	6.1956	5.6829	-10.74%
YoY %	-28.68%	7.71%	1.15%	-44.06%	6.64%	9.02%	-	-
Horiz. %	50.53%	70.86%	65.79%	65.04%	116.26%	109.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.20	2.28	3.00	3.26	5.10	5.00	4.90	-
P/RPS	0.66	0.73	0.77	0.84	0.92	1.17	1.35	-11.23%
YoY %	-9.59%	-5.19%	-8.33%	-8.70%	-21.37%	-13.33%	-	-
Horiz. %	48.89%	54.07%	57.04%	62.22%	68.15%	86.67%	100.00%	-
P/EPS	42.97	17.48	27.80	25.19	25.41	16.33	12.24	23.26%
YoY %	145.82%	-37.12%	10.36%	-0.87%	55.60%	33.42%	-	-
Horiz. %	351.06%	142.81%	227.12%	205.80%	207.60%	133.42%	100.00%	-
EY	2.33	5.72	3.60	3.97	3.94	6.12	8.17	-18.86%
YoY %	-59.27%	58.89%	-9.32%	0.76%	-35.62%	-25.09%	-	-
Horiz. %	28.52%	70.01%	44.06%	48.59%	48.23%	74.91%	100.00%	-
DY	2.27	91.23	1.67	1.53	2.94	3.00	3.06	-4.85%
YoY %	-97.51%	5,362.87%	9.15%	-47.96%	-2.00%	-1.96%	-	-
Horiz. %	74.18%	2,981.37%	54.58%	50.00%	96.08%	98.04%	100.00%	-
P/NAPS	0.77	0.57	0.80	0.88	0.75	0.78	0.84	-1.43%
YoY %	35.09%	-28.75%	-9.09%	17.33%	-3.85%	-7.14%	-	-
Horiz. %	91.67%	67.86%	95.24%	104.76%	89.29%	92.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	08/08/07	10/08/06	25/07/05	02/08/04	28/07/03	31/07/02	30/07/01	-
Price	2.30	2.45	3.00	3.26	5.25	4.94	4.62	-
P/RPS	0.69	0.78	0.77	0.84	0.94	1.16	1.27	-9.66%
YoY %	-11.54%	1.30%	-8.33%	-10.64%	-18.97%	-8.66%	-	-
Horiz. %	54.33%	61.42%	60.63%	66.14%	74.02%	91.34%	100.00%	-
P/EPS	44.92	18.79	27.80	25.19	26.16	16.13	11.54	25.40%
YoY %	139.06%	-32.41%	10.36%	-3.71%	62.18%	39.77%	-	-
Horiz. %	389.25%	162.82%	240.90%	218.28%	226.69%	139.77%	100.00%	-
EY	2.23	5.32	3.60	3.97	3.82	6.20	8.66	-20.22%
YoY %	-58.08%	47.78%	-9.32%	3.93%	-38.39%	-28.41%	-	-
Horiz. %	25.75%	61.43%	41.57%	45.84%	44.11%	71.59%	100.00%	-
DY	2.17	84.90	1.67	1.53	2.86	3.04	3.25	-6.50%
YoY %	-97.44%	4,983.83%	9.15%	-46.50%	-5.92%	-6.46%	-	-
Horiz. %	66.77%	2,612.31%	51.38%	47.08%	88.00%	93.54%	100.00%	-
P/NAPS	0.80	0.61	0.80	0.88	0.77	0.78	0.79	0.20%
YoY %	31.15%	-23.75%	-9.09%	14.29%	-1.28%	-1.27%	-	-
Horiz. %	101.27%	77.22%	101.27%	111.39%	97.47%	98.73%	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