[CCB] YoY Quarter Result on 30-Sep-2015 [#3]

Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -38.33%
YoY- 303.14%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 427,211 331,613 380,255 456,919 222,889 175,283 158,734 17.93%
PBT 4,944 -4,138 11,687 18,830 5,447 3,240 3,945 3.83%
Tax -947 882 -3,401 -5,369 -2,108 189 -35 73.22%
NP 3,997 -3,256 8,286 13,461 3,339 3,429 3,910 0.36%
-
NP to SH 3,997 -3,256 8,286 13,461 3,339 3,429 3,910 0.36%
-
Tax Rate 19.15% - 29.10% 28.51% 38.70% -5.83% 0.89% -
Total Cost 423,214 334,869 371,969 443,458 219,550 171,854 154,824 18.23%
-
Net Worth 290,296 295,575 292,956 250,341 205,136 198,387 195,616 6.79%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 290,296 295,575 292,956 250,341 205,136 198,387 195,616 6.79%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.94% -0.98% 2.18% 2.95% 1.50% 1.96% 2.46% -
ROE 1.38% -1.10% 2.83% 5.38% 1.63% 1.73% 2.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 424.05 329.16 377.44 453.54 221.24 173.99 157.56 17.93%
EPS 3.97 -3.23 8.22 13.36 3.31 3.40 3.88 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 6.79%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 424.05 329.16 377.44 453.54 221.24 173.99 157.56 17.93%
EPS 3.97 -3.23 8.22 13.36 3.31 3.40 3.88 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 6.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.82 2.23 3.14 2.66 2.25 2.42 2.86 -
P/RPS 0.43 0.68 0.83 0.59 1.02 1.39 1.82 -21.36%
P/EPS 45.87 -69.00 38.18 19.91 67.89 71.10 73.69 -7.59%
EY 2.18 -1.45 2.62 5.02 1.47 1.41 1.36 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 1.08 1.07 1.10 1.23 1.47 -13.16%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 02/11/18 06/11/17 01/11/16 29/10/15 29/10/14 31/10/13 30/10/12 -
Price 1.88 2.24 3.35 3.39 2.14 2.49 2.80 -
P/RPS 0.44 0.68 0.89 0.75 0.97 1.43 1.78 -20.77%
P/EPS 47.39 -69.31 40.73 25.37 64.57 73.16 72.14 -6.76%
EY 2.11 -1.44 2.46 3.94 1.55 1.37 1.39 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 1.15 1.36 1.05 1.26 1.44 -12.41%

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