[CCB] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 135.74%
YoY- -54.68%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 161,023 123,800 154,046 177,259 168,736 212,821 197,265 -3.32%
PBT 7,168 14,965 34,246 3,194 9,780 10,450 11,752 -7.90%
Tax -1,279 -4,068 -4,272 427 -1,791 -2,791 -4,712 -19.52%
NP 5,889 10,897 29,974 3,621 7,989 7,659 7,040 -2.93%
-
NP to SH 5,889 10,897 29,974 3,621 7,989 7,659 7,040 -2.93%
-
Tax Rate 17.84% 27.18% 12.47% -13.37% 18.31% 26.71% 40.10% -
Total Cost 155,134 112,903 124,072 173,638 160,747 205,162 190,225 -3.34%
-
Net Worth 175,685 239,864 317,885 289,720 405,615 376,752 372,326 -11.76%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,033 125,889 141,054 5,043 209,547 5,038 5,036 -0.00%
Div Payout % 85.47% 1,155.27% 470.59% 139.28% 2,622.95% 65.79% 71.55% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 175,685 239,864 317,885 289,720 405,615 376,752 372,326 -11.76%
NOSH 100,667 100,711 100,752 100,863 100,744 100,776 100,737 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.66% 8.80% 19.46% 2.04% 4.73% 3.60% 3.57% -
ROE 3.35% 4.54% 9.43% 1.25% 1.97% 2.03% 1.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 159.95 122.93 152.89 175.74 167.49 211.18 195.82 -3.31%
EPS 5.85 10.82 29.75 3.59 7.93 7.60 6.99 -2.92%
DPS 5.00 125.00 140.00 5.00 208.00 5.00 5.00 0.00%
NAPS 1.7452 2.3817 3.1551 2.8724 4.0262 3.7385 3.696 -11.75%
Adjusted Per Share Value based on latest NOSH - 100,863
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 159.83 122.88 152.91 175.95 167.49 211.25 195.81 -3.32%
EPS 5.85 10.82 29.75 3.59 7.93 7.60 6.99 -2.92%
DPS 5.00 124.96 140.01 5.01 208.00 5.00 5.00 0.00%
NAPS 1.7439 2.3809 3.1553 2.8758 4.0262 3.7397 3.6957 -11.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.20 2.62 2.19 2.20 2.28 3.00 3.26 -
P/RPS 3.88 2.13 1.43 1.25 1.36 1.42 1.66 15.19%
P/EPS 105.98 24.21 7.36 61.28 28.75 39.47 46.65 14.64%
EY 0.94 4.13 13.58 1.63 3.48 2.53 2.14 -12.80%
DY 0.81 47.71 63.93 2.27 91.23 1.67 1.53 -10.05%
P/NAPS 3.55 1.10 0.69 0.77 0.57 0.80 0.88 26.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 22/07/10 30/07/09 30/07/08 08/08/07 10/08/06 25/07/05 02/08/04 -
Price 7.46 2.66 2.30 2.30 2.45 3.00 3.26 -
P/RPS 4.66 2.16 1.50 1.31 1.46 1.42 1.66 18.76%
P/EPS 127.52 24.58 7.73 64.07 30.90 39.47 46.65 18.23%
EY 0.78 4.07 12.93 1.56 3.24 2.53 2.14 -15.47%
DY 0.67 46.99 60.87 2.17 84.90 1.67 1.53 -12.85%
P/NAPS 4.27 1.12 0.73 0.80 0.61 0.80 0.88 30.09%

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