[CCB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 328.57%
YoY- 663.27%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 784,390 708,162 737,884 735,479 417,559 306,399 331,043 15.45%
PBT 18,162 9,822 35,737 35,935 5,621 175 16,045 2.08%
Tax -2,853 -549 -6,562 -7,465 -1,891 948 -3,080 -1.26%
NP 15,309 9,273 29,175 28,470 3,730 1,123 12,965 2.80%
-
NP to SH 15,309 9,273 29,175 28,470 3,730 1,123 12,965 2.80%
-
Tax Rate 15.71% 5.59% 18.36% 20.77% 33.64% -541.71% 19.20% -
Total Cost 769,081 698,889 708,709 707,009 413,829 305,276 318,078 15.84%
-
Net Worth 286,297 298,829 284,665 236,871 201,802 194,961 197,722 6.36%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 5,037 -
Div Payout % - - - - - - 38.85% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 286,297 298,829 284,665 236,871 201,802 194,961 197,722 6.36%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.95% 1.31% 3.95% 3.87% 0.89% 0.37% 3.92% -
ROE 5.35% 3.10% 10.25% 12.02% 1.85% 0.58% 6.56% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 778.59 702.93 732.43 730.04 414.47 304.13 328.59 15.45%
EPS 15.20 9.20 28.96 28.26 3.70 1.11 12.87 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.8418 2.9662 2.8256 2.3512 2.0031 1.9352 1.9626 6.36%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 778.59 702.93 732.43 730.04 414.47 304.13 328.59 15.45%
EPS 15.20 9.20 28.96 28.26 3.70 1.11 12.87 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.8418 2.9662 2.8256 2.3512 2.0031 1.9352 1.9626 6.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.79 2.17 3.12 2.46 2.33 2.54 3.09 -
P/RPS 0.23 0.31 0.43 0.34 0.56 0.84 0.94 -20.90%
P/EPS 11.78 23.58 10.77 8.71 62.93 227.86 24.01 -11.18%
EY 8.49 4.24 9.28 11.49 1.59 0.44 4.16 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
P/NAPS 0.63 0.73 1.10 1.05 1.16 1.31 1.57 -14.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/07/18 21/07/17 25/07/16 23/07/15 24/07/14 24/07/13 23/07/12 -
Price 1.90 2.38 3.48 3.46 2.38 2.52 3.07 -
P/RPS 0.24 0.34 0.48 0.47 0.57 0.83 0.93 -20.20%
P/EPS 12.50 25.86 12.02 12.24 64.28 226.07 23.86 -10.21%
EY 8.00 3.87 8.32 8.17 1.56 0.44 4.19 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.67 0.80 1.23 1.47 1.19 1.30 1.56 -13.13%

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