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

Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.99%
YoY- -45.96%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 130,423 170,918 178,627 161,023 123,800 154,046 177,259 -4.98%
PBT 702 5,411 7,369 7,168 14,965 34,246 3,194 -22.29%
Tax 340 -820 -853 -1,279 -4,068 -4,272 427 -3.72%
NP 1,042 4,591 6,516 5,889 10,897 29,974 3,621 -18.73%
-
NP to SH 1,042 4,591 6,516 5,889 10,897 29,974 3,621 -18.73%
-
Tax Rate -48.43% 15.15% 11.58% 17.84% 27.18% 12.47% -13.37% -
Total Cost 129,381 166,327 172,111 155,134 112,903 124,072 173,638 -4.78%
-
Net Worth 194,961 197,722 185,308 175,685 239,864 317,885 289,720 -6.38%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 5,037 5,035 5,033 125,889 141,054 5,043 -
Div Payout % - 109.72% 77.28% 85.47% 1,155.27% 470.59% 139.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 194,961 197,722 185,308 175,685 239,864 317,885 289,720 -6.38%
NOSH 100,745 100,745 100,710 100,667 100,711 100,752 100,863 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.80% 2.69% 3.65% 3.66% 8.80% 19.46% 2.04% -
ROE 0.53% 2.32% 3.52% 3.35% 4.54% 9.43% 1.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.46 169.65 177.37 159.95 122.93 152.89 175.74 -4.96%
EPS 1.03 4.56 6.47 5.85 10.82 29.75 3.59 -18.77%
DPS 0.00 5.00 5.00 5.00 125.00 140.00 5.00 -
NAPS 1.9352 1.9626 1.84 1.7452 2.3817 3.1551 2.8724 -6.36%
Adjusted Per Share Value based on latest NOSH - 100,667
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.46 169.65 177.31 159.83 122.88 152.91 175.95 -4.98%
EPS 1.03 4.56 6.47 5.85 10.82 29.75 3.59 -18.77%
DPS 0.00 5.00 5.00 5.00 124.96 140.01 5.01 -
NAPS 1.9352 1.9626 1.8394 1.7439 2.3809 3.1553 2.8758 -6.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 245.58 67.81 70.48 105.98 24.21 7.36 61.28 26.00%
EY 0.41 1.47 1.42 0.94 4.13 13.58 1.63 -20.53%
DY 0.00 1.62 1.10 0.81 47.71 63.93 2.27 -
P/NAPS 1.31 1.57 2.48 3.55 1.10 0.69 0.77 9.25%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 243.64 67.37 68.01 127.52 24.58 7.73 64.07 24.90%
EY 0.41 1.48 1.47 0.78 4.07 12.93 1.56 -19.94%
DY 0.00 1.63 1.14 0.67 46.99 60.87 2.17 -
P/NAPS 1.30 1.56 2.39 4.27 1.12 0.73 0.80 8.42%

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