[CCB] YoY Quarter Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	160,125	152,159	146,647	115,326	144,772	157,349	147,383	1.39%
YoY %	5.24%	3.76%	27.16%	-20.34%	-7.99%	6.76%	-	-
Horiz. %	108.65%	103.24%	99.50%	78.25%	98.23%	106.76%	100.00%	-
PBT	10,634	9,819	8,703	5,031	2,466	2,417	6,608	8.24%
YoY %	8.30%	12.82%	72.99%	104.01%	2.03%	-63.42%	-	-
Horiz. %	160.93%	148.59%	131.70%	76.13%	37.32%	36.58%	100.00%	-
Tax	-2,260	-1,975	-1,935	-418	1,573	-881	-1,458	7.57%
YoY %	-14.43%	-2.07%	-362.92%	-126.57%	278.55%	39.57%	-	-
Horiz. %	155.01%	135.46%	132.72%	28.67%	-107.89%	60.43%	100.00%	-
NP	8,374	7,844	6,768	4,613	4,039	1,536	5,150	8.43%
YoY %	6.76%	15.90%	46.72%	14.21%	162.96%	-70.17%	-	-
Horiz. %	162.60%	152.31%	131.42%	89.57%	78.43%	29.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,374	7,844	6,768	4,613	4,039	1,536	5,150	8.43%
YoY %	6.76%	15.90%	46.72%	14.21%	162.96%	-70.17%	-	-
Horiz. %	162.60%	152.31%	131.42%	89.57%	78.43%	29.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	20.11%	22.23%	8.31%	-63.79%	36.45%	22.06%	-
YoY %	5.67%	-9.54%	167.51%	113.03%	-275.01%	65.23%	-	-
Horiz. %	96.33%	91.16%	100.77%	37.67%	-289.17%	165.23%	100.00%	-
Total Cost	151,751	144,315	139,879	110,713	140,733	155,813	142,233	1.08%
YoY %	5.15%	3.17%	26.34%	-21.33%	-9.68%	9.55%	-	-
Horiz. %	106.69%	101.46%	98.34%	77.84%	98.95%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,051	183,110	174,372	232,775	291,543	289,717	408,926	-11.29%
YoY %	8.71%	5.01%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.29%	70.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	199,051	183,110	174,372	232,775	291,543	289,717	408,926	-11.29%
YoY %	8.71%	5.01%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.29%	70.85%	100.00%	-
NOSH	100,745	100,693	100,700	100,720	100,723	101,052	100,782	-0.00%
YoY %	0.05%	-0.01%	-0.02%	-0.00%	-0.33%	0.27%	-	-
Horiz. %	99.96%	99.91%	99.92%	99.94%	99.94%	100.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	5.23%	5.16%	4.62%	4.00%	2.79%	0.98%	3.49%	-
YoY %	1.36%	11.69%	15.50%	43.37%	184.69%	-71.92%	-	-
Horiz. %	149.86%	147.85%	132.38%	114.61%	79.94%	28.08%	100.00%	-
ROE	4.21%	4.28%	3.88%	1.98%	1.39%	0.53%	1.26%	-
YoY %	-1.64%	10.31%	95.96%	42.45%	162.26%	-57.94%	-	-
Horiz. %	334.13%	339.68%	307.94%	157.14%	110.32%	42.06%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	158.94	151.11	145.63	114.50	143.73	155.71	146.24	1.39%
YoY %	5.18%	3.76%	27.19%	-20.34%	-7.69%	6.48%	-	-
Horiz. %	108.68%	103.33%	99.58%	78.30%	98.28%	106.48%	100.00%	-
EPS	8.31	7.79	6.72	4.58	4.01	1.52	5.11	8.43%
YoY %	6.68%	15.92%	46.72%	14.21%	163.82%	-70.25%	-	-
Horiz. %	162.62%	152.45%	131.51%	89.63%	78.47%	29.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9758	1.8185	1.7316	2.3111	2.8945	2.867	4.0575	-11.29%
YoY %	8.65%	5.02%	-25.07%	-20.16%	0.96%	-29.34%	-	-
Horiz. %	48.70%	44.82%	42.68%	56.96%	71.34%	70.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,720
RPS	158.94	151.03	145.56	114.47	143.70	156.19	146.29	1.39%
YoY %	5.24%	3.76%	27.16%	-20.34%	-8.00%	6.77%	-	-
Horiz. %	108.65%	103.24%	99.50%	78.25%	98.23%	106.77%	100.00%	-
EPS	8.31	7.79	6.72	4.58	4.01	1.52	5.11	8.43%
YoY %	6.68%	15.92%	46.72%	14.21%	163.82%	-70.25%	-	-
Horiz. %	162.62%	152.45%	131.51%	89.63%	78.47%	29.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9758	1.8176	1.7308	2.3105	2.8939	2.8758	4.059	-11.29%
YoY %	8.70%	5.02%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.30%	70.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	3.00	4.72	5.26	2.05	2.20	2.29	2.40	-
P/RPS	1.89	3.12	3.61	1.79	1.53	1.47	1.64	2.39%
YoY %	-39.42%	-13.57%	101.68%	16.99%	4.08%	-10.37%	-	-
Horiz. %	115.24%	190.24%	220.12%	109.15%	93.29%	89.63%	100.00%	-
P/EPS	36.09	60.59	78.26	44.76	54.86	150.66	46.97	-4.29%
YoY %	-40.44%	-22.58%	74.84%	-18.41%	-63.59%	220.76%	-	-
Horiz. %	76.84%	129.00%	166.62%	95.29%	116.80%	320.76%	100.00%	-
EY	2.77	1.65	1.28	2.23	1.82	0.66	2.13	4.47%
YoY %	67.88%	28.91%	-42.60%	22.53%	175.76%	-69.01%	-	-
Horiz. %	130.05%	77.46%	60.09%	104.69%	85.45%	30.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.52	2.60	3.04	0.89	0.76	0.80	0.59	17.06%
YoY %	-41.54%	-14.47%	241.57%	17.11%	-5.00%	35.59%	-	-
Horiz. %	257.63%	440.68%	515.25%	150.85%	128.81%	135.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	20/04/12	20/04/11	27/04/10	21/04/09	25/04/08	10/05/07	10/05/06	-
Price	2.94	4.50	5.15	2.18	2.25	2.60	2.43	-
P/RPS	1.85	2.98	3.54	1.90	1.57	1.67	1.66	1.82%
YoY %	-37.92%	-15.82%	86.32%	21.02%	-5.99%	0.60%	-	-
Horiz. %	111.45%	179.52%	213.25%	114.46%	94.58%	100.60%	100.00%	-
P/EPS	35.37	57.77	76.63	47.60	56.11	171.05	47.55	-4.80%
YoY %	-38.77%	-24.61%	60.99%	-15.17%	-67.20%	259.73%	-	-
Horiz. %	74.38%	121.49%	161.16%	100.11%	118.00%	359.73%	100.00%	-
EY	2.83	1.73	1.31	2.10	1.78	0.58	2.10	5.09%
YoY %	63.58%	32.06%	-37.62%	17.98%	206.90%	-72.38%	-	-
Horiz. %	134.76%	82.38%	62.38%	100.00%	84.76%	27.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.49	2.47	2.97	0.94	0.78	0.91	0.60	16.35%
YoY %	-39.68%	-16.84%	215.96%	20.51%	-14.29%	51.67%	-	-
Horiz. %	248.33%	411.67%	495.00%	156.67%	130.00%	151.67%	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