[CCB] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.25%
YoY- 93.66%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 158,734 188,214 156,031 124,160 140,134 168,638 165,655 -0.70%
PBT 3,945 11,181 12,444 9,919 3,999 6,022 1,526 17.13%
Tax -35 -5,250 -2,820 -2,318 -74 -1,542 -714 -39.47%
NP 3,910 5,931 9,624 7,601 3,925 4,480 812 29.91%
-
NP to SH 3,910 5,931 9,624 7,601 3,925 4,480 812 29.91%
-
Tax Rate 0.89% 46.95% 22.66% 23.37% 1.85% 25.61% 46.79% -
Total Cost 154,824 182,283 146,407 116,559 136,209 164,158 164,843 -1.03%
-
Net Worth 195,616 186,287 180,883 153,199 217,183 289,981 254,296 -4.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 195,616 186,287 180,883 153,199 217,183 289,981 254,296 -4.27%
NOSH 100,745 100,696 100,765 100,809 100,641 100,674 100,246 0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.46% 3.15% 6.17% 6.12% 2.80% 2.66% 0.49% -
ROE 2.00% 3.18% 5.32% 4.96% 1.81% 1.54% 0.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.56 186.91 154.85 123.16 139.24 167.51 165.25 -0.79%
EPS 3.88 5.89 9.55 7.54 3.90 4.45 0.81 29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9417 1.85 1.7951 1.5197 2.158 2.8804 2.5367 -4.35%
Adjusted Per Share Value based on latest NOSH - 100,809
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.56 186.82 154.88 123.24 139.10 167.39 164.43 -0.70%
EPS 3.88 5.89 9.55 7.54 3.90 4.45 0.81 29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9417 1.8491 1.7955 1.5207 2.1558 2.8784 2.5242 -4.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.86 3.28 4.88 3.43 2.03 2.62 2.08 -
P/RPS 1.82 1.75 3.15 2.78 1.46 1.56 1.26 6.31%
P/EPS 73.69 55.69 51.09 45.49 52.05 58.88 256.79 -18.76%
EY 1.36 1.80 1.96 2.20 1.92 1.70 0.39 23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.77 2.72 2.26 0.94 0.91 0.82 10.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 28/10/11 03/11/10 05/11/09 31/10/08 12/11/07 13/11/06 -
Price 2.80 3.37 4.82 3.40 1.82 2.58 2.29 -
P/RPS 1.78 1.80 3.11 2.76 1.31 1.54 1.39 4.20%
P/EPS 72.14 57.22 50.47 45.09 46.67 57.98 282.72 -20.34%
EY 1.39 1.75 1.98 2.22 2.14 1.72 0.35 25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 2.69 2.24 0.84 0.90 0.90 8.14%

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