[CCB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	363,286	438,952	503,246	481,774	574,560	573,525	724,408	-10.85%
YoY %	-17.24%	-12.78%	4.46%	-16.15%	0.18%	-20.83%	-	-
Horiz. %	50.15%	60.59%	69.47%	66.51%	79.31%	79.17%	100.00%	-
PBT	29,915	40,710	11,633	17,879	22,704	23,486	37,378	-3.64%
YoY %	-26.52%	249.95%	-34.93%	-21.25%	-3.33%	-37.17%	-	-
Horiz. %	80.03%	108.91%	31.12%	47.83%	60.74%	62.83%	100.00%	-
Tax	-6,804	-2,772	-1,996	-3,928	-6,625	-9,055	-10,630	-7.16%
YoY %	-145.45%	-38.88%	49.19%	40.71%	26.84%	14.82%	-	-
Horiz. %	64.01%	26.08%	18.78%	36.95%	62.32%	85.18%	100.00%	-
NP	23,111	37,938	9,637	13,951	16,079	14,431	26,748	-2.40%
YoY %	-39.08%	293.67%	-30.92%	-13.23%	11.42%	-46.05%	-	-
Horiz. %	86.40%	141.83%	36.03%	52.16%	60.11%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,111	37,938	9,637	13,951	16,079	14,431	26,748	-2.40%
YoY %	-39.08%	293.67%	-30.92%	-13.23%	11.42%	-46.05%	-	-
Horiz. %	86.40%	141.83%	36.03%	52.16%	60.11%	53.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.74%	6.81%	17.16%	21.97%	29.18%	38.55%	28.44%	-
YoY %	233.92%	-60.31%	-21.89%	-24.71%	-24.31%	35.55%	-	-
Horiz. %	79.96%	23.95%	60.34%	77.25%	102.60%	135.55%	100.00%	-
Total Cost	340,175	401,014	493,609	467,823	558,481	559,094	697,660	-11.27%
YoY %	-15.17%	-18.76%	5.51%	-16.23%	-0.11%	-19.86%	-	-
Horiz. %	48.76%	57.48%	70.75%	67.06%	80.05%	80.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,102	217,393	290,056	255,519	378,057	370,585	662,297	-21.64%
YoY %	-29.57%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	125,931	141,033	5,035	209,516	5,037	5,037	14,707	42.98%
YoY %	-10.71%	2,701.05%	-97.60%	4,059.54%	0.00%	-65.75%	-	-
Horiz. %	856.27%	958.95%	34.24%	1,424.60%	34.25%	34.25%	100.00%	-
Div Payout %	544.90%	371.75%	52.25%	1,501.81%	31.33%	34.91%	54.99%	-
YoY %	46.58%	611.48%	-96.52%	4,693.52%	-10.25%	-36.52%	-	-
Horiz. %	990.91%	676.03%	95.02%	2,731.06%	56.97%	63.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	153,102	217,393	290,056	255,519	378,057	370,585	662,297	-21.64%
YoY %	-29.57%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-
NOSH	100,745	100,738	100,700	100,729	100,745	100,746	98,049	0.45%
YoY %	0.01%	0.04%	-0.03%	-0.02%	-0.00%	2.75%	-	-
Horiz. %	102.75%	102.74%	102.70%	102.73%	102.75%	102.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.36%	8.64%	1.91%	2.90%	2.80%	2.52%	3.69%	-
YoY %	-26.39%	352.36%	-34.14%	3.57%	11.11%	-31.71%	-	-
Horiz. %	172.36%	234.15%	51.76%	78.59%	75.88%	68.29%	100.00%	-
ROE	15.10%	17.45%	3.32%	5.46%	4.25%	3.89%	4.04%	-
YoY %	-13.47%	425.60%	-39.19%	28.47%	9.25%	-3.71%	-	-
Horiz. %	373.76%	431.93%	82.18%	135.15%	105.20%	96.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	360.60	435.74	499.75	478.29	570.31	569.28	738.82	-11.25%
YoY %	-17.24%	-12.81%	4.49%	-16.14%	0.18%	-22.95%	-	-
Horiz. %	48.81%	58.98%	67.64%	64.74%	77.19%	77.05%	100.00%	-
EPS	22.94	37.66	9.57	13.85	15.96	14.32	27.28	-2.84%
YoY %	-39.09%	293.52%	-30.90%	-13.22%	11.45%	-47.51%	-	-
Horiz. %	84.09%	138.05%	35.08%	50.77%	58.50%	52.49%	100.00%	-
DPS	125.00	140.00	5.00	208.00	5.00	5.00	15.00	42.34%
YoY %	-10.71%	2,700.00%	-97.60%	4,060.00%	0.00%	-66.67%	-	-
Horiz. %	833.33%	933.33%	33.33%	1,386.67%	33.33%	33.33%	100.00%	-
NAPS	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	6.7547	-21.99%
YoY %	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-45.54%	-	-
Horiz. %	22.50%	31.95%	42.64%	37.55%	55.56%	54.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,246
RPS	360.60	435.71	499.52	478.21	570.31	569.28	719.05	-10.85%
YoY %	-17.24%	-12.77%	4.46%	-16.15%	0.18%	-20.83%	-	-
Horiz. %	50.15%	60.60%	69.47%	66.51%	79.31%	79.17%	100.00%	-
EPS	22.94	37.66	9.57	13.85	15.96	14.32	26.55	-2.40%
YoY %	-39.09%	293.52%	-30.90%	-13.22%	11.45%	-46.06%	-	-
Horiz. %	86.40%	141.85%	36.05%	52.17%	60.11%	53.94%	100.00%	-
DPS	125.00	139.99	5.00	207.97	5.00	5.00	14.60	42.98%
YoY %	-10.71%	2,699.80%	-97.60%	4,059.40%	0.00%	-65.75%	-	-
Horiz. %	856.16%	958.84%	34.25%	1,424.45%	34.25%	34.25%	100.00%	-
NAPS	1.5197	2.1579	2.8791	2.5363	3.7526	3.6784	6.574	-21.64%
YoY %	-29.58%	-25.05%	13.52%	-32.41%	2.02%	-44.05%	-	-
Horiz. %	23.12%	32.82%	43.80%	38.58%	57.08%	55.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.43	2.03	2.62	2.08	2.90	3.20	5.40	-
P/RPS	0.95	0.47	0.52	0.43	0.51	0.56	0.73	4.48%
YoY %	102.13%	-9.62%	20.93%	-15.69%	-8.93%	-23.29%	-	-
Horiz. %	130.14%	64.38%	71.23%	58.90%	69.86%	76.71%	100.00%	-
P/EPS	14.95	5.39	27.38	15.02	18.17	22.34	19.79	-4.56%
YoY %	177.37%	-80.31%	82.29%	-17.34%	-18.67%	12.89%	-	-
Horiz. %	75.54%	27.24%	138.35%	75.90%	91.81%	112.89%	100.00%	-
EY	6.69	18.55	3.65	6.66	5.50	4.48	5.05	4.79%
YoY %	-63.94%	408.22%	-45.20%	21.09%	22.77%	-11.29%	-	-
Horiz. %	132.48%	367.33%	72.28%	131.88%	108.91%	88.71%	100.00%	-
DY	36.44	68.97	1.91	100.00	1.72	1.56	2.78	53.49%
YoY %	-47.17%	3,510.99%	-98.09%	5,713.95%	10.26%	-43.88%	-	-
Horiz. %	1,310.79%	2,480.94%	68.71%	3,597.12%	61.87%	56.12%	100.00%	-
P/NAPS	2.26	0.94	0.91	0.82	0.77	0.87	0.80	18.87%
YoY %	140.43%	3.30%	10.98%	6.49%	-11.49%	8.75%	-	-
Horiz. %	282.50%	117.50%	113.75%	102.50%	96.25%	108.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	-
Price	3.40	1.82	2.58	2.29	2.80	3.20	5.25	-
P/RPS	0.94	0.42	0.52	0.48	0.49	0.56	0.71	4.78%
YoY %	123.81%	-19.23%	8.33%	-2.04%	-12.50%	-21.13%	-	-
Horiz. %	132.39%	59.15%	73.24%	67.61%	69.01%	78.87%	100.00%	-
P/EPS	14.82	4.83	26.96	16.53	17.54	22.34	19.24	-4.25%
YoY %	206.83%	-82.08%	63.10%	-5.76%	-21.49%	16.11%	-	-
Horiz. %	77.03%	25.10%	140.12%	85.91%	91.16%	116.11%	100.00%	-
EY	6.75	20.69	3.71	6.05	5.70	4.48	5.20	4.43%
YoY %	-67.38%	457.68%	-38.68%	6.14%	27.23%	-13.85%	-	-
Horiz. %	129.81%	397.88%	71.35%	116.35%	109.62%	86.15%	100.00%	-
DY	36.76	76.92	1.94	90.83	1.79	1.56	2.86	52.99%
YoY %	-52.21%	3,864.95%	-97.86%	4,974.30%	14.74%	-45.45%	-	-
Horiz. %	1,285.31%	2,689.51%	67.83%	3,175.87%	62.59%	54.55%	100.00%	-
P/NAPS	2.24	0.84	0.90	0.90	0.75	0.87	0.78	19.20%
YoY %	166.67%	-6.67%	0.00%	20.00%	-13.79%	11.54%	-	-
Horiz. %	287.18%	107.69%	115.38%	115.38%	96.15%	111.54%	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