[CCB] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 63.42%
YoY- 26.61%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 175,283 158,734 188,214 156,031 124,160 140,134 168,638 0.64%
PBT 3,240 3,945 11,181 12,444 9,919 3,999 6,022 -9.80%
Tax 189 -35 -5,250 -2,820 -2,318 -74 -1,542 -
NP 3,429 3,910 5,931 9,624 7,601 3,925 4,480 -4.35%
-
NP to SH 3,429 3,910 5,931 9,624 7,601 3,925 4,480 -4.35%
-
Tax Rate -5.83% 0.89% 46.95% 22.66% 23.37% 1.85% 25.61% -
Total Cost 171,854 154,824 182,283 146,407 116,559 136,209 164,158 0.76%
-
Net Worth 198,387 195,616 186,287 180,883 153,199 217,183 289,981 -6.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 198,387 195,616 186,287 180,883 153,199 217,183 289,981 -6.12%
NOSH 100,745 100,745 100,696 100,765 100,809 100,641 100,674 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.96% 2.46% 3.15% 6.17% 6.12% 2.80% 2.66% -
ROE 1.73% 2.00% 3.18% 5.32% 4.96% 1.81% 1.54% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 173.99 157.56 186.91 154.85 123.16 139.24 167.51 0.63%
EPS 3.40 3.88 5.89 9.55 7.54 3.90 4.45 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9692 1.9417 1.85 1.7951 1.5197 2.158 2.8804 -6.13%
Adjusted Per Share Value based on latest NOSH - 100,765
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 173.99 157.56 186.82 154.88 123.24 139.10 167.39 0.64%
EPS 3.40 3.88 5.89 9.55 7.54 3.90 4.45 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9692 1.9417 1.8491 1.7955 1.5207 2.1558 2.8784 -6.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.42 2.86 3.28 4.88 3.43 2.03 2.62 -
P/RPS 1.39 1.82 1.75 3.15 2.78 1.46 1.56 -1.90%
P/EPS 71.10 73.69 55.69 51.09 45.49 52.05 58.88 3.19%
EY 1.41 1.36 1.80 1.96 2.20 1.92 1.70 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.47 1.77 2.72 2.26 0.94 0.91 5.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 30/10/12 28/10/11 03/11/10 05/11/09 31/10/08 12/11/07 -
Price 2.49 2.80 3.37 4.82 3.40 1.82 2.58 -
P/RPS 1.43 1.78 1.80 3.11 2.76 1.31 1.54 -1.22%
P/EPS 73.16 72.14 57.22 50.47 45.09 46.67 57.98 3.94%
EY 1.37 1.39 1.75 1.98 2.22 2.14 1.72 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.44 1.82 2.69 2.24 0.84 0.90 5.76%

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