[CCB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	306,399	331,043	330,786	307,670	239,126	298,818	334,608	-1.45%
YoY %	-7.44%	0.08%	7.51%	28.66%	-19.98%	-10.70%	-	-
Horiz. %	91.57%	98.93%	98.86%	91.95%	71.46%	89.30%	100.00%	-
PBT	175	16,045	17,188	15,871	19,996	36,711	5,611	-43.86%
YoY %	-98.91%	-6.65%	8.30%	-20.63%	-45.53%	554.27%	-	-
Horiz. %	3.12%	285.96%	306.33%	282.86%	356.37%	654.27%	100.00%	-
Tax	948	-3,080	-2,828	-3,214	-4,486	-2,698	-454	-
YoY %	130.78%	-8.91%	12.01%	28.35%	-66.27%	-494.27%	-	-
Horiz. %	-208.81%	678.41%	622.91%	707.93%	988.11%	594.27%	100.00%	-
NP	1,123	12,965	14,360	12,657	15,510	34,013	5,157	-22.41%
YoY %	-91.34%	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-	-
Horiz. %	21.78%	251.41%	278.46%	245.43%	300.76%	659.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,123	12,965	14,360	12,657	15,510	34,013	5,157	-22.41%
YoY %	-91.34%	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-	-
Horiz. %	21.78%	251.41%	278.46%	245.43%	300.76%	659.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-541.71%	19.20%	16.45%	20.25%	22.43%	7.35%	8.09%	-
YoY %	-2,921.41%	16.72%	-18.77%	-9.72%	205.17%	-9.15%	-	-
Horiz. %	-6,696.04%	237.33%	203.34%	250.31%	277.26%	90.85%	100.00%	-
Total Cost	305,276	318,078	316,426	295,013	223,616	264,805	329,451	-1.26%
YoY %	-4.02%	0.52%	7.26%	31.93%	-15.55%	-19.62%	-	-
Horiz. %	92.66%	96.55%	96.05%	89.55%	67.88%	80.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,961	197,722	185,420	175,856	239,871	317,874	289,315	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	5,037	5,038	5,038	125,892	141,049	5,036	-
YoY %	-	-0.02%	0.00%	-96.00%	-10.75%	2,700.81%	-	-
Horiz. %	-	100.02%	100.04%	100.04%	2,499.84%	2,800.81%	100.00%	-
Div Payout %	-	38.85%	35.09%	39.81%	811.69%	414.69%	97.66%	-
YoY %	-	10.72%	-11.86%	-95.10%	95.73%	324.63%	-	-
Horiz. %	-	39.78%	35.93%	40.76%	831.14%	424.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	194,961	197,722	185,420	175,856	239,871	317,874	289,315	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-
NOSH	100,745	100,745	100,771	100,765	100,714	100,749	100,722	0.00%
YoY %	0.00%	-0.03%	0.01%	0.05%	-0.03%	0.03%	-	-
Horiz. %	100.02%	100.02%	100.05%	100.04%	99.99%	100.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.37%	3.92%	4.34%	4.11%	6.49%	11.38%	1.54%	-
YoY %	-90.56%	-9.68%	5.60%	-36.67%	-42.97%	638.96%	-	-
Horiz. %	24.03%	254.55%	281.82%	266.88%	421.43%	738.96%	100.00%	-
ROE	0.58%	6.56%	7.74%	7.20%	6.47%	10.70%	1.78%	-
YoY %	-91.16%	-15.25%	7.50%	11.28%	-39.53%	501.12%	-	-
Horiz. %	32.58%	368.54%	434.83%	404.49%	363.48%	601.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	304.13	328.59	328.25	305.33	237.43	296.60	332.21	-1.45%
YoY %	-7.44%	0.10%	7.51%	28.60%	-19.95%	-10.72%	-	-
Horiz. %	91.55%	98.91%	98.81%	91.91%	71.47%	89.28%	100.00%	-
EPS	1.11	12.87	14.25	12.56	15.40	33.76	5.12	-22.47%
YoY %	-91.38%	-9.68%	13.46%	-18.44%	-54.38%	559.37%	-	-
Horiz. %	21.68%	251.37%	278.32%	245.31%	300.78%	659.37%	100.00%	-
DPS	0.00	5.00	5.00	5.00	125.00	140.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.71%	2,700.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	2,500.00%	2,800.00%	100.00%	-
NAPS	1.9352	1.9626	1.84	1.7452	2.3817	3.1551	2.8724	-6.36%
YoY %	-1.40%	6.66%	5.43%	-26.72%	-24.51%	9.84%	-	-
Horiz. %	67.37%	68.33%	64.06%	60.76%	82.92%	109.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,667
RPS	304.13	328.59	328.34	305.39	237.36	296.61	332.13	-1.45%
YoY %	-7.44%	0.08%	7.51%	28.66%	-19.98%	-10.69%	-	-
Horiz. %	91.57%	98.93%	98.86%	91.95%	71.47%	89.31%	100.00%	-
EPS	1.11	12.87	14.25	12.56	15.40	33.76	5.12	-22.47%
YoY %	-91.38%	-9.68%	13.46%	-18.44%	-54.38%	559.37%	-	-
Horiz. %	21.68%	251.37%	278.32%	245.31%	300.78%	659.37%	100.00%	-
DPS	0.00	5.00	5.00	5.00	124.96	140.01	5.00	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.75%	2,700.20%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	2,499.20%	2,800.20%	100.00%	-
NAPS	1.9352	1.9626	1.8405	1.7456	2.381	3.1552	2.8718	-6.36%
YoY %	-1.40%	6.63%	5.44%	-26.69%	-24.54%	9.87%	-	-
Horiz. %	67.39%	68.34%	64.09%	60.78%	82.91%	109.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.54	3.09	4.56	6.20	2.62	2.19	2.20	-
P/RPS	0.84	0.94	1.39	2.03	1.10	0.74	0.66	4.09%
YoY %	-10.64%	-32.37%	-31.53%	84.55%	48.65%	12.12%	-	-
Horiz. %	127.27%	142.42%	210.61%	307.58%	166.67%	112.12%	100.00%	-
P/EPS	227.86	24.01	32.00	49.36	17.01	6.49	42.97	32.02%
YoY %	849.02%	-24.97%	-35.17%	190.18%	162.10%	-84.90%	-	-
Horiz. %	530.28%	55.88%	74.47%	114.87%	39.59%	15.10%	100.00%	-
EY	0.44	4.16	3.13	2.03	5.88	15.42	2.33	-24.23%
YoY %	-89.42%	32.91%	54.19%	-65.48%	-61.87%	561.80%	-	-
Horiz. %	18.88%	178.54%	134.33%	87.12%	252.36%	661.80%	100.00%	-
DY	0.00	1.62	1.10	0.81	47.71	63.93	2.27	-
YoY %	0.00%	47.27%	35.80%	-98.30%	-25.37%	2,716.30%	-	-
Horiz. %	0.00%	71.37%	48.46%	35.68%	2,101.76%	2,816.30%	100.00%	-
P/NAPS	1.31	1.57	2.48	3.55	1.10	0.69	0.77	9.25%
YoY %	-16.56%	-36.69%	-30.14%	222.73%	59.42%	-10.39%	-	-
Horiz. %	170.13%	203.90%	322.08%	461.04%	142.86%	89.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/07/13	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	-
Price	2.52	3.07	4.40	7.46	2.66	2.30	2.30	-
P/RPS	0.83	0.93	1.34	2.44	1.12	0.78	0.69	3.12%
YoY %	-10.75%	-30.60%	-45.08%	117.86%	43.59%	13.04%	-	-
Horiz. %	120.29%	134.78%	194.20%	353.62%	162.32%	113.04%	100.00%	-
P/EPS	226.07	23.86	30.88	59.39	17.27	6.81	44.92	30.87%
YoY %	847.49%	-22.73%	-48.00%	243.89%	153.60%	-84.84%	-	-
Horiz. %	503.27%	53.12%	68.74%	132.21%	38.45%	15.16%	100.00%	-
EY	0.44	4.19	3.24	1.68	5.79	14.68	2.23	-23.68%
YoY %	-89.50%	29.32%	92.86%	-70.98%	-60.56%	558.30%	-	-
Horiz. %	19.73%	187.89%	145.29%	75.34%	259.64%	658.30%	100.00%	-
DY	0.00	1.63	1.14	0.67	46.99	60.87	2.17	-
YoY %	0.00%	42.98%	70.15%	-98.57%	-22.80%	2,705.07%	-	-
Horiz. %	0.00%	75.12%	52.53%	30.88%	2,165.44%	2,805.07%	100.00%	-
P/NAPS	1.30	1.56	2.39	4.27	1.12	0.73	0.80	8.42%
YoY %	-16.67%	-34.73%	-44.03%	281.25%	53.42%	-8.75%	-	-
Horiz. %	162.50%	195.00%	298.75%	533.75%	140.00%	91.25%	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