[CCB] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	130,423	170,918	178,627	161,023	123,800	154,046	177,259	-4.98%
YoY %	-23.69%	-4.32%	10.93%	30.07%	-19.63%	-13.10%	-	-
Horiz. %	73.58%	96.42%	100.77%	90.84%	69.84%	86.90%	100.00%	-
PBT	702	5,411	7,369	7,168	14,965	34,246	3,194	-22.29%
YoY %	-87.03%	-26.57%	2.80%	-52.10%	-56.30%	972.20%	-	-
Horiz. %	21.98%	169.41%	230.71%	224.42%	468.53%	1,072.20%	100.00%	-
Tax	340	-820	-853	-1,279	-4,068	-4,272	427	-3.72%
YoY %	141.46%	3.87%	33.31%	68.56%	4.78%	-1,100.47%	-	-
Horiz. %	79.63%	-192.04%	-199.77%	-299.53%	-952.69%	-1,000.47%	100.00%	-
NP	1,042	4,591	6,516	5,889	10,897	29,974	3,621	-18.73%
YoY %	-77.30%	-29.54%	10.65%	-45.96%	-63.65%	727.78%	-	-
Horiz. %	28.78%	126.79%	179.95%	162.63%	300.94%	827.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,042	4,591	6,516	5,889	10,897	29,974	3,621	-18.73%
YoY %	-77.30%	-29.54%	10.65%	-45.96%	-63.65%	727.78%	-	-
Horiz. %	28.78%	126.79%	179.95%	162.63%	300.94%	827.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-48.43%	15.15%	11.58%	17.84%	27.18%	12.47%	-13.37%	-
YoY %	-419.67%	30.83%	-35.09%	-34.36%	117.96%	193.27%	-	-
Horiz. %	362.23%	-113.31%	-86.61%	-133.43%	-203.29%	-93.27%	100.00%	-
Total Cost	129,381	166,327	172,111	155,134	112,903	124,072	173,638	-4.78%
YoY %	-22.21%	-3.36%	10.94%	37.40%	-9.00%	-28.55%	-	-
Horiz. %	74.51%	95.79%	99.12%	89.34%	65.02%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,961	197,722	185,308	175,685	239,864	317,885	289,720	-6.38%
YoY %	-1.40%	6.70%	5.48%	-26.76%	-24.54%	9.72%	-	-
Horiz. %	67.29%	68.25%	63.96%	60.64%	82.79%	109.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	5,037	5,035	5,033	125,889	141,054	5,043	-
YoY %	-	0.04%	0.04%	-96.00%	-10.75%	2,697.03%	-	-
Horiz. %	-	99.88%	99.84%	99.80%	2,496.31%	2,797.03%	100.00%	-
Div Payout %	-	109.72%	77.28%	85.47%	1,155.27%	470.59%	139.28%	-
YoY %	-	41.98%	-9.58%	-92.60%	145.49%	237.87%	-	-
Horiz. %	-	78.78%	55.49%	61.37%	829.46%	337.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	194,961	197,722	185,308	175,685	239,864	317,885	289,720	-6.38%
YoY %	-1.40%	6.70%	5.48%	-26.76%	-24.54%	9.72%	-	-
Horiz. %	67.29%	68.25%	63.96%	60.64%	82.79%	109.72%	100.00%	-
NOSH	100,745	100,745	100,710	100,667	100,711	100,752	100,863	-0.01%
YoY %	0.00%	0.03%	0.04%	-0.04%	-0.04%	-0.11%	-	-
Horiz. %	99.88%	99.88%	99.85%	99.81%	99.85%	99.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.80%	2.69%	3.65%	3.66%	8.80%	19.46%	2.04%	-
YoY %	-70.26%	-26.30%	-0.27%	-58.41%	-54.78%	853.92%	-	-
Horiz. %	39.22%	131.86%	178.92%	179.41%	431.37%	953.92%	100.00%	-
ROE	0.53%	2.32%	3.52%	3.35%	4.54%	9.43%	1.25%	-
YoY %	-77.16%	-34.09%	5.07%	-26.21%	-51.86%	654.40%	-	-
Horiz. %	42.40%	185.60%	281.60%	268.00%	363.20%	754.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	129.46	169.65	177.37	159.95	122.93	152.89	175.74	-4.96%
YoY %	-23.69%	-4.35%	10.89%	30.11%	-19.60%	-13.00%	-	-
Horiz. %	73.67%	96.53%	100.93%	91.02%	69.95%	87.00%	100.00%	-
EPS	1.03	4.56	6.47	5.85	10.82	29.75	3.59	-18.77%
YoY %	-77.41%	-29.52%	10.60%	-45.93%	-63.63%	728.69%	-	-
Horiz. %	28.69%	127.02%	180.22%	162.95%	301.39%	828.69%	100.00%	-
DPS	0.00	5.00	5.00	5.00	125.00	140.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.71%	2,700.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	2,500.00%	2,800.00%	100.00%	-
NAPS	1.9352	1.9626	1.84	1.7452	2.3817	3.1551	2.8724	-6.36%
YoY %	-1.40%	6.66%	5.43%	-26.72%	-24.51%	9.84%	-	-
Horiz. %	67.37%	68.33%	64.06%	60.76%	82.92%	109.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,667
RPS	129.46	169.65	177.31	159.83	122.88	152.91	175.95	-4.98%
YoY %	-23.69%	-4.32%	10.94%	30.07%	-19.64%	-13.09%	-	-
Horiz. %	73.58%	96.42%	100.77%	90.84%	69.84%	86.91%	100.00%	-
EPS	1.03	4.56	6.47	5.85	10.82	29.75	3.59	-18.77%
YoY %	-77.41%	-29.52%	10.60%	-45.93%	-63.63%	728.69%	-	-
Horiz. %	28.69%	127.02%	180.22%	162.95%	301.39%	828.69%	100.00%	-
DPS	0.00	5.00	5.00	5.00	124.96	140.01	5.01	-
YoY %	0.00%	0.00%	0.00%	-96.00%	-10.75%	2,694.61%	-	-
Horiz. %	0.00%	99.80%	99.80%	99.80%	2,494.21%	2,794.61%	100.00%	-
NAPS	1.9352	1.9626	1.8394	1.7439	2.3809	3.1553	2.8758	-6.38%
YoY %	-1.40%	6.70%	5.48%	-26.75%	-24.54%	9.72%	-	-
Horiz. %	67.29%	68.25%	63.96%	60.64%	82.79%	109.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.54	3.09	4.56	6.20	2.62	2.19	2.20	-
P/RPS	1.96	1.82	2.57	3.88	2.13	1.43	1.25	7.77%
YoY %	7.69%	-29.18%	-33.76%	82.16%	48.95%	14.40%	-	-
Horiz. %	156.80%	145.60%	205.60%	310.40%	170.40%	114.40%	100.00%	-
P/EPS	245.58	67.81	70.48	105.98	24.21	7.36	61.28	26.00%
YoY %	262.16%	-3.79%	-33.50%	337.75%	228.94%	-87.99%	-	-
Horiz. %	400.75%	110.66%	115.01%	172.94%	39.51%	12.01%	100.00%	-
EY	0.41	1.47	1.42	0.94	4.13	13.58	1.63	-20.53%
YoY %	-72.11%	3.52%	51.06%	-77.24%	-69.59%	733.13%	-	-
Horiz. %	25.15%	90.18%	87.12%	57.67%	253.37%	833.13%	100.00%	-
DY	0.00	1.62	1.10	0.81	47.71	63.93	2.27	-
YoY %	0.00%	47.27%	35.80%	-98.30%	-25.37%	2,716.30%	-	-
Horiz. %	0.00%	71.37%	48.46%	35.68%	2,101.76%	2,816.30%	100.00%	-
P/NAPS	1.31	1.57	2.48	3.55	1.10	0.69	0.77	9.25%
YoY %	-16.56%	-36.69%	-30.14%	222.73%	59.42%	-10.39%	-	-
Horiz. %	170.13%	203.90%	322.08%	461.04%	142.86%	89.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/07/13	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	-
Price	2.52	3.07	4.40	7.46	2.66	2.30	2.30	-
P/RPS	1.95	1.81	2.48	4.66	2.16	1.50	1.31	6.84%
YoY %	7.73%	-27.02%	-46.78%	115.74%	44.00%	14.50%	-	-
Horiz. %	148.85%	138.17%	189.31%	355.73%	164.89%	114.50%	100.00%	-
P/EPS	243.64	67.37	68.01	127.52	24.58	7.73	64.07	24.90%
YoY %	261.64%	-0.94%	-46.67%	418.80%	217.98%	-87.94%	-	-
Horiz. %	380.27%	105.15%	106.15%	199.03%	38.36%	12.06%	100.00%	-
EY	0.41	1.48	1.47	0.78	4.07	12.93	1.56	-19.94%
YoY %	-72.30%	0.68%	88.46%	-80.84%	-68.52%	728.85%	-	-
Horiz. %	26.28%	94.87%	94.23%	50.00%	260.90%	828.85%	100.00%	-
DY	0.00	1.63	1.14	0.67	46.99	60.87	2.17	-
YoY %	0.00%	42.98%	70.15%	-98.57%	-22.80%	2,705.07%	-	-
Horiz. %	0.00%	75.12%	52.53%	30.88%	2,165.44%	2,805.07%	100.00%	-
P/NAPS	1.30	1.56	2.39	4.27	1.12	0.73	0.80	8.42%
YoY %	-16.67%	-34.73%	-44.03%	281.25%	53.42%	-8.75%	-	-
Horiz. %	162.50%	195.00%	298.75%	533.75%	140.00%	91.25%	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