[CCB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	519,000	463,701	363,286	438,952	503,246	481,774	574,560	-1.67%
YoY %	11.93%	27.64%	-17.24%	-12.78%	4.46%	-16.15%	-	-
Horiz. %	90.33%	80.71%	63.23%	76.40%	87.59%	83.85%	100.00%	-
PBT	28,369	28,315	29,915	40,710	11,633	17,879	22,704	3.78%
YoY %	0.19%	-5.35%	-26.52%	249.95%	-34.93%	-21.25%	-	-
Horiz. %	124.95%	124.71%	131.76%	179.31%	51.24%	78.75%	100.00%	-
Tax	-8,078	-6,034	-6,804	-2,772	-1,996	-3,928	-6,625	3.35%
YoY %	-33.87%	11.32%	-145.45%	-38.88%	49.19%	40.71%	-	-
Horiz. %	121.93%	91.08%	102.70%	41.84%	30.13%	59.29%	100.00%	-
NP	20,291	22,281	23,111	37,938	9,637	13,951	16,079	3.95%
YoY %	-8.93%	-3.59%	-39.08%	293.67%	-30.92%	-13.23%	-	-
Horiz. %	126.20%	138.57%	143.73%	235.95%	59.94%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,291	22,281	23,111	37,938	9,637	13,951	16,079	3.95%
YoY %	-8.93%	-3.59%	-39.08%	293.67%	-30.92%	-13.23%	-	-
Horiz. %	126.20%	138.57%	143.73%	235.95%	59.94%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	21.31%	22.74%	6.81%	17.16%	21.97%	29.18%	-
YoY %	33.60%	-6.29%	233.92%	-60.31%	-21.89%	-24.71%	-	-
Horiz. %	97.57%	73.03%	77.93%	23.34%	58.81%	75.29%	100.00%	-
Total Cost	498,709	441,420	340,175	401,014	493,609	467,823	558,481	-1.86%
YoY %	12.98%	29.76%	-15.17%	-18.76%	5.51%	-16.23%	-	-
Horiz. %	89.30%	79.04%	60.91%	71.80%	88.38%	83.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,387	180,883	153,102	217,393	290,056	255,519	378,057	-11.11%
YoY %	3.04%	18.15%	-29.57%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	5,037	5,038	125,931	141,033	5,035	209,516	5,037	0.00%
YoY %	-0.02%	-96.00%	-10.71%	2,701.05%	-97.60%	4,059.54%	-	-
Horiz. %	100.00%	100.02%	2,500.12%	2,799.94%	99.96%	4,159.54%	100.00%	-
Div Payout %	24.83%	22.61%	544.90%	371.75%	52.25%	1,501.81%	31.33%	-
YoY %	9.82%	-95.85%	46.58%	611.48%	-96.52%	4,693.52%	-	-
Horiz. %	79.25%	72.17%	1,739.23%	1,186.56%	166.77%	4,793.52%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	186,387	180,883	153,102	217,393	290,056	255,519	378,057	-11.11%
YoY %	3.04%	18.15%	-29.57%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-
NOSH	100,749	100,765	100,745	100,738	100,700	100,729	100,745	0.00%
YoY %	-0.02%	0.02%	0.01%	0.04%	-0.03%	-0.02%	-	-
Horiz. %	100.00%	100.02%	100.00%	99.99%	99.96%	99.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	3.91%	4.81%	6.36%	8.64%	1.91%	2.90%	2.80%	-
YoY %	-18.71%	-24.37%	-26.39%	352.36%	-34.14%	3.57%	-	-
Horiz. %	139.64%	171.79%	227.14%	308.57%	68.21%	103.57%	100.00%	-
ROE	10.89%	12.32%	15.10%	17.45%	3.32%	5.46%	4.25%	-
YoY %	-11.61%	-18.41%	-13.47%	425.60%	-39.19%	28.47%	-	-
Horiz. %	256.24%	289.88%	355.29%	410.59%	78.12%	128.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	515.14	460.18	360.60	435.74	499.75	478.29	570.31	-1.68%
YoY %	11.94%	27.62%	-17.24%	-12.81%	4.49%	-16.14%	-	-
Horiz. %	90.33%	80.69%	63.23%	76.40%	87.63%	83.86%	100.00%	-
EPS	20.14	22.12	22.94	37.66	9.57	13.85	15.96	3.95%
YoY %	-8.95%	-3.57%	-39.09%	293.52%	-30.90%	-13.22%	-	-
Horiz. %	126.19%	138.60%	143.73%	235.96%	59.96%	86.78%	100.00%	-
DPS	5.00	5.00	125.00	140.00	5.00	208.00	5.00	0.00%
YoY %	0.00%	-96.00%	-10.71%	2,700.00%	-97.60%	4,060.00%	-	-
Horiz. %	100.00%	100.00%	2,500.00%	2,800.00%	100.00%	4,160.00%	100.00%	-
NAPS	1.85	1.7951	1.5197	2.158	2.8804	2.5367	3.7526	-11.11%
YoY %	3.06%	18.12%	-29.58%	-25.08%	13.55%	-32.40%	-	-
Horiz. %	49.30%	47.84%	40.50%	57.51%	76.76%	67.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,641
RPS	515.16	460.27	360.60	435.71	499.52	478.21	570.31	-1.67%
YoY %	11.93%	27.64%	-17.24%	-12.77%	4.46%	-16.15%	-	-
Horiz. %	90.33%	80.71%	63.23%	76.40%	87.59%	83.85%	100.00%	-
EPS	20.14	22.12	22.94	37.66	9.57	13.85	15.96	3.95%
YoY %	-8.95%	-3.57%	-39.09%	293.52%	-30.90%	-13.22%	-	-
Horiz. %	126.19%	138.60%	143.73%	235.96%	59.96%	86.78%	100.00%	-
DPS	5.00	5.00	125.00	139.99	5.00	207.97	5.00	0.00%
YoY %	0.00%	-96.00%	-10.71%	2,699.80%	-97.60%	4,059.40%	-	-
Horiz. %	100.00%	100.00%	2,500.00%	2,799.80%	100.00%	4,159.40%	100.00%	-
NAPS	1.8501	1.7955	1.5197	2.1579	2.8791	2.5363	3.7526	-11.11%
YoY %	3.04%	18.15%	-29.58%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.28	4.88	3.43	2.03	2.62	2.08	2.90	-
P/RPS	0.64	1.06	0.95	0.47	0.52	0.43	0.51	3.85%
YoY %	-39.62%	11.58%	102.13%	-9.62%	20.93%	-15.69%	-	-
Horiz. %	125.49%	207.84%	186.27%	92.16%	101.96%	84.31%	100.00%	-
P/EPS	16.29	22.07	14.95	5.39	27.38	15.02	18.17	-1.80%
YoY %	-26.19%	47.63%	177.37%	-80.31%	82.29%	-17.34%	-	-
Horiz. %	89.65%	121.46%	82.28%	29.66%	150.69%	82.66%	100.00%	-
EY	6.14	4.53	6.69	18.55	3.65	6.66	5.50	1.85%
YoY %	35.54%	-32.29%	-63.94%	408.22%	-45.20%	21.09%	-	-
Horiz. %	111.64%	82.36%	121.64%	337.27%	66.36%	121.09%	100.00%	-
DY	1.52	1.02	36.44	68.97	1.91	100.00	1.72	-2.03%
YoY %	49.02%	-97.20%	-47.17%	3,510.99%	-98.09%	5,713.95%	-	-
Horiz. %	88.37%	59.30%	2,118.60%	4,009.88%	111.05%	5,813.95%	100.00%	-
P/NAPS	1.77	2.72	2.26	0.94	0.91	0.82	0.77	14.87%
YoY %	-34.93%	20.35%	140.43%	3.30%	10.98%	6.49%	-	-
Horiz. %	229.87%	353.25%	293.51%	122.08%	118.18%	106.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	-
Price	3.37	4.82	3.40	1.82	2.58	2.29	2.80	-
P/RPS	0.65	1.05	0.94	0.42	0.52	0.48	0.49	4.81%
YoY %	-38.10%	11.70%	123.81%	-19.23%	8.33%	-2.04%	-	-
Horiz. %	132.65%	214.29%	191.84%	85.71%	106.12%	97.96%	100.00%	-
P/EPS	16.73	21.80	14.82	4.83	26.96	16.53	17.54	-0.78%
YoY %	-23.26%	47.10%	206.83%	-82.08%	63.10%	-5.76%	-	-
Horiz. %	95.38%	124.29%	84.49%	27.54%	153.71%	94.24%	100.00%	-
EY	5.98	4.59	6.75	20.69	3.71	6.05	5.70	0.80%
YoY %	30.28%	-32.00%	-67.38%	457.68%	-38.68%	6.14%	-	-
Horiz. %	104.91%	80.53%	118.42%	362.98%	65.09%	106.14%	100.00%	-
DY	1.48	1.04	36.76	76.92	1.94	90.83	1.79	-3.11%
YoY %	42.31%	-97.17%	-52.21%	3,864.95%	-97.86%	4,974.30%	-	-
Horiz. %	82.68%	58.10%	2,053.63%	4,297.21%	108.38%	5,074.30%	100.00%	-
P/NAPS	1.82	2.69	2.24	0.84	0.90	0.90	0.75	15.91%
YoY %	-32.34%	20.09%	166.67%	-6.67%	0.00%	20.00%	-	-
Horiz. %	242.67%	358.67%	298.67%	112.00%	120.00%	120.00%	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