[CCB] YoY Quarter Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	168,736	212,821	197,265	265,890	196,067	204,452	191,802	-2.11%
YoY %	-20.71%	7.89%	-25.81%	35.61%	-4.10%	6.60%	-	-
Horiz. %	87.97%	110.96%	102.85%	138.63%	102.22%	106.60%	100.00%	-
PBT	9,780	10,450	11,752	2,694	19,959	37,531	31,906	-17.87%
YoY %	-6.41%	-11.08%	336.23%	-86.50%	-46.82%	17.63%	-	-
Horiz. %	30.65%	32.75%	36.83%	8.44%	62.56%	117.63%	100.00%	-
Tax	-1,791	-2,791	-4,712	-1,422	-8,512	-12,029	-9,034	-23.63%
YoY %	35.83%	40.77%	-231.36%	83.29%	29.24%	-33.15%	-	-
Horiz. %	19.83%	30.89%	52.16%	15.74%	94.22%	133.15%	100.00%	-
NP	7,989	7,659	7,040	1,272	11,447	25,502	22,872	-16.07%
YoY %	4.31%	8.79%	453.46%	-88.89%	-55.11%	11.50%	-	-
Horiz. %	34.93%	33.49%	30.78%	5.56%	50.05%	111.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,989	7,659	7,040	1,272	11,447	25,502	22,872	-16.07%
YoY %	4.31%	8.79%	453.46%	-88.89%	-55.11%	11.50%	-	-
Horiz. %	34.93%	33.49%	30.78%	5.56%	50.05%	111.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.31%	26.71%	40.10%	52.78%	42.65%	32.05%	28.31%	-
YoY %	-31.45%	-33.39%	-24.02%	23.75%	33.07%	13.21%	-	-
Horiz. %	64.68%	94.35%	141.65%	186.44%	150.65%	113.21%	100.00%	-
Total Cost	160,747	205,162	190,225	264,618	184,620	178,950	168,930	-0.82%
YoY %	-21.65%	7.85%	-28.11%	43.33%	3.17%	5.93%	-	-
Horiz. %	95.16%	121.45%	112.61%	156.64%	109.29%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,615	376,752	372,326	664,277	624,042	572,459	533,569	-4.46%
YoY %	7.66%	1.19%	-43.95%	6.45%	9.01%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	116.96%	107.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	209,547	5,038	5,036	14,676	14,688	14,673	14,636	55.79%
YoY %	4,059.33%	0.04%	-65.69%	-0.08%	0.10%	0.25%	-	-
Horiz. %	1,431.72%	34.42%	34.41%	100.27%	100.36%	100.25%	100.00%	-
Div Payout %	2,622.95%	65.79%	71.55%	1,153.85%	128.31%	57.54%	63.99%	-
YoY %	3,886.85%	-8.05%	-93.80%	799.27%	122.99%	-10.08%	-	-
Horiz. %	4,099.00%	102.81%	111.81%	1,803.17%	200.52%	89.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	405,615	376,752	372,326	664,277	624,042	572,459	533,569	-4.46%
YoY %	7.66%	1.19%	-43.95%	6.45%	9.01%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	116.96%	107.29%	100.00%	-
NOSH	100,744	100,776	100,737	97,846	97,921	97,821	97,576	0.53%
YoY %	-0.03%	0.04%	2.95%	-0.08%	0.10%	0.25%	-	-
Horiz. %	103.25%	103.28%	103.24%	100.28%	100.35%	100.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	4.73%	3.60%	3.57%	0.48%	5.84%	12.47%	11.92%	-
YoY %	31.39%	0.84%	643.75%	-91.78%	-53.17%	4.61%	-	-
Horiz. %	39.68%	30.20%	29.95%	4.03%	48.99%	104.61%	100.00%	-
ROE	1.97%	2.03%	1.89%	0.19%	1.83%	4.45%	4.29%	-
YoY %	-2.96%	7.41%	894.74%	-89.62%	-58.88%	3.73%	-	-
Horiz. %	45.92%	47.32%	44.06%	4.43%	42.66%	103.73%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	167.49	211.18	195.82	271.74	200.23	209.01	196.57	-2.63%
YoY %	-20.69%	7.84%	-27.94%	35.71%	-4.20%	6.33%	-	-
Horiz. %	85.21%	107.43%	99.62%	138.24%	101.86%	106.33%	100.00%	-
EPS	7.93	7.60	6.99	1.30	11.69	26.07	23.44	-16.51%
YoY %	4.34%	8.73%	437.69%	-88.88%	-55.16%	11.22%	-	-
Horiz. %	33.83%	32.42%	29.82%	5.55%	49.87%	111.22%	100.00%	-
DPS	208.00	5.00	5.00	15.00	15.00	15.00	15.00	54.96%
YoY %	4,060.00%	0.00%	-66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,386.67%	33.33%	33.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.0262	3.7385	3.696	6.789	6.3729	5.8521	5.4682	-4.97%
YoY %	7.70%	1.15%	-45.56%	6.53%	8.90%	7.02%	-	-
Horiz. %	73.63%	68.37%	67.59%	124.15%	116.54%	107.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 97,846
RPS	167.49	211.25	195.81	263.92	194.62	202.94	190.38	-2.11%
YoY %	-20.71%	7.89%	-25.81%	35.61%	-4.10%	6.60%	-	-
Horiz. %	87.98%	110.96%	102.85%	138.63%	102.23%	106.60%	100.00%	-
EPS	7.93	7.60	6.99	1.26	11.36	25.31	22.70	-16.07%
YoY %	4.34%	8.73%	454.76%	-88.91%	-55.12%	11.50%	-	-
Horiz. %	34.93%	33.48%	30.79%	5.55%	50.04%	111.50%	100.00%	-
DPS	208.00	5.00	5.00	14.57	14.58	14.56	14.53	55.79%
YoY %	4,060.00%	0.00%	-65.68%	-0.07%	0.14%	0.21%	-	-
Horiz. %	1,431.52%	34.41%	34.41%	100.28%	100.34%	100.21%	100.00%	-
NAPS	4.0262	3.7397	3.6957	6.5937	6.1943	5.6823	5.2962	-4.46%
YoY %	7.66%	1.19%	-43.95%	6.45%	9.01%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	116.96%	107.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.28	3.00	3.26	5.10	5.00	4.90	6.30	-
P/RPS	1.36	1.42	1.66	1.88	2.50	2.34	3.21	-13.33%
YoY %	-4.23%	-14.46%	-11.70%	-24.80%	6.84%	-27.10%	-	-
Horiz. %	42.37%	44.24%	51.71%	58.57%	77.88%	72.90%	100.00%	-
P/EPS	28.75	39.47	46.65	392.31	42.77	18.80	26.88	1.12%
YoY %	-27.16%	-15.39%	-88.11%	817.26%	127.50%	-30.06%	-	-
Horiz. %	106.96%	146.84%	173.55%	1,459.49%	159.11%	69.94%	100.00%	-
EY	3.48	2.53	2.14	0.25	2.34	5.32	3.72	-1.10%
YoY %	37.55%	18.22%	756.00%	-89.32%	-56.02%	43.01%	-	-
Horiz. %	93.55%	68.01%	57.53%	6.72%	62.90%	143.01%	100.00%	-
DY	91.23	1.67	1.53	2.94	3.00	3.06	2.38	83.57%
YoY %	5,362.87%	9.15%	-47.96%	-2.00%	-1.96%	28.57%	-	-
Horiz. %	3,833.19%	70.17%	64.29%	123.53%	126.05%	128.57%	100.00%	-
P/NAPS	0.57	0.80	0.88	0.75	0.78	0.84	1.15	-11.03%
YoY %	-28.75%	-9.09%	17.33%	-3.85%	-7.14%	-26.96%	-	-
Horiz. %	49.57%	69.57%	76.52%	65.22%	67.83%	73.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	10/08/06	25/07/05	02/08/04	28/07/03	31/07/02	30/07/01	31/07/00	-
Price	2.45	3.00	3.26	5.25	4.94	4.62	6.55	-
P/RPS	1.46	1.42	1.66	1.93	2.47	2.21	3.33	-12.83%
YoY %	2.82%	-14.46%	-13.99%	-21.86%	11.76%	-33.63%	-	-
Horiz. %	43.84%	42.64%	49.85%	57.96%	74.17%	66.37%	100.00%	-
P/EPS	30.90	39.47	46.65	403.85	42.26	17.72	27.94	1.69%
YoY %	-21.71%	-15.39%	-88.45%	855.63%	138.49%	-36.58%	-	-
Horiz. %	110.59%	141.27%	166.96%	1,445.42%	151.25%	63.42%	100.00%	-
EY	3.24	2.53	2.14	0.25	2.37	5.64	3.58	-1.64%
YoY %	28.06%	18.22%	756.00%	-89.45%	-57.98%	57.54%	-	-
Horiz. %	90.50%	70.67%	59.78%	6.98%	66.20%	157.54%	100.00%	-
DY	84.90	1.67	1.53	2.86	3.04	3.25	2.29	82.55%
YoY %	4,983.83%	9.15%	-46.50%	-5.92%	-6.46%	41.92%	-	-
Horiz. %	3,707.42%	72.93%	66.81%	124.89%	132.75%	141.92%	100.00%	-
P/NAPS	0.61	0.80	0.88	0.77	0.78	0.79	1.20	-10.65%
YoY %	-23.75%	-9.09%	14.29%	-1.28%	-1.27%	-34.17%	-	-
Horiz. %	50.83%	66.67%	73.33%	64.17%	65.00%	65.83%	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