[CCB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
01-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 28.4%
YoY- -10.66%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 862,539 1,211,601 1,039,775 1,118,139 1,192,398 640,448 481,682 10.19%
PBT -23,391 23,106 5,684 47,424 54,765 11,068 3,415 -
Tax 6,438 -3,800 333 -9,963 -12,834 -3,999 1,137 33.48%
NP -16,953 19,306 6,017 37,461 41,931 7,069 4,552 -
-
NP to SH -16,953 19,306 6,017 37,461 41,931 7,069 4,552 -
-
Tax Rate - 16.45% -5.86% 21.01% 23.43% 36.13% -33.29% -
Total Cost 879,492 1,192,295 1,033,758 1,080,678 1,150,467 633,379 477,130 10.72%
-
Net Worth 271,004 290,296 295,575 292,956 250,341 205,136 198,387 5.33%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 271,004 290,296 295,575 292,956 250,341 205,136 198,387 5.33%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.97% 1.59% 0.58% 3.35% 3.52% 1.10% 0.95% -
ROE -6.26% 6.65% 2.04% 12.79% 16.75% 3.45% 2.29% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 856.16 1,202.64 1,032.09 1,109.87 1,183.58 635.71 478.12 10.19%
EPS -16.83 19.16 5.97 37.18 41.62 7.02 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 5.33%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 856.16 1,202.64 1,032.09 1,109.87 1,183.58 635.71 478.12 10.19%
EPS -16.83 19.16 5.97 37.18 41.62 7.02 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 5.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.35 1.82 2.23 3.14 2.66 2.25 2.42 -
P/RPS 0.16 0.15 0.22 0.28 0.22 0.35 0.51 -17.56%
P/EPS -8.02 9.50 37.34 8.44 6.39 32.07 53.56 -
EY -12.46 10.53 2.68 11.84 15.65 3.12 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.76 1.08 1.07 1.10 1.23 -13.92%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 01/11/19 02/11/18 06/11/17 01/11/16 29/10/15 29/10/14 31/10/13 -
Price 1.35 1.88 2.24 3.35 3.39 2.14 2.49 -
P/RPS 0.16 0.16 0.22 0.30 0.29 0.34 0.52 -17.82%
P/EPS -8.02 9.81 37.51 9.01 8.14 30.50 55.11 -
EY -12.46 10.19 2.67 11.10 12.28 3.28 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.76 1.15 1.36 1.05 1.26 -14.27%

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