[CCB] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	682,367	760,114	717,605	935,215	804,606	674,010	545,798	3.79%
YoY %	-10.23%	5.92%	-23.27%	16.23%	19.38%	23.49%	-	-
Horiz. %	125.02%	139.27%	131.48%	171.35%	147.42%	123.49%	100.00%	-
PBT	34,494	20,685	30,700	67,970	88,216	95,057	81,880	-13.41%
YoY %	66.76%	-32.62%	-54.83%	-22.95%	-7.20%	16.09%	-	-
Horiz. %	42.13%	25.26%	37.49%	83.01%	107.74%	116.09%	100.00%	-
Tax	-8,318	-8,032	-13,033	-21,558	-35,255	-30,156	-15,546	-9.89%
YoY %	-3.56%	38.37%	39.54%	38.85%	-16.91%	-93.98%	-	-
Horiz. %	53.51%	51.67%	83.84%	138.67%	226.78%	193.98%	100.00%	-
NP	26,176	12,653	17,667	46,412	52,961	64,901	66,334	-14.35%
YoY %	106.88%	-28.38%	-61.93%	-12.37%	-18.40%	-2.16%	-	-
Horiz. %	39.46%	19.07%	26.63%	69.97%	79.84%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,176	12,653	17,667	46,412	52,961	64,901	66,334	-14.35%
YoY %	106.88%	-28.38%	-61.93%	-12.37%	-18.40%	-2.16%	-	-
Horiz. %	39.46%	19.07%	26.63%	69.97%	79.84%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	38.83%	42.45%	31.72%	39.96%	31.72%	18.99%	-
YoY %	-37.91%	-8.53%	33.83%	-20.62%	25.98%	67.04%	-	-
Horiz. %	126.96%	204.48%	223.54%	167.04%	210.43%	167.04%	100.00%	-
Total Cost	656,191	747,461	699,938	888,803	751,645	609,109	479,464	5.36%
YoY %	-12.21%	6.79%	-21.25%	18.25%	23.40%	27.04%	-	-
Horiz. %	136.86%	155.90%	145.98%	185.37%	156.77%	127.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,615	376,752	372,326	664,277	587,527	572,459	533,569	-4.46%
YoY %	7.66%	1.19%	-43.95%	13.06%	2.63%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	110.11%	107.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	219,623	15,064	14,852	25,762	38,601	39,093	34,074	36.39%
YoY %	1,357.93%	1.43%	-42.35%	-33.26%	-1.26%	14.73%	-	-
Horiz. %	644.55%	44.21%	43.59%	75.61%	113.29%	114.73%	100.00%	-
Div Payout %	839.03%	119.06%	84.07%	55.51%	72.89%	60.24%	51.37%	-
YoY %	604.71%	41.62%	51.45%	-23.84%	21.00%	17.27%	-	-
Horiz. %	1,633.31%	231.77%	163.66%	108.06%	141.89%	117.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	405,615	376,752	372,326	664,277	587,527	572,459	533,569	-4.46%
YoY %	7.66%	1.19%	-43.95%	13.06%	2.63%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	110.11%	107.29%	100.00%	-
NOSH	100,744	100,776	100,737	97,846	97,921	97,821	97,576	0.53%
YoY %	-0.03%	0.04%	2.95%	-0.08%	0.10%	0.25%	-	-
Horiz. %	103.25%	103.28%	103.24%	100.28%	100.35%	100.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.84%	1.66%	2.46%	4.96%	6.58%	9.63%	12.15%	-
YoY %	131.33%	-32.52%	-50.40%	-24.62%	-31.67%	-20.74%	-	-
Horiz. %	31.60%	13.66%	20.25%	40.82%	54.16%	79.26%	100.00%	-
ROE	6.45%	3.36%	4.75%	6.99%	9.01%	11.34%	12.43%	-
YoY %	91.96%	-29.26%	-32.05%	-22.42%	-20.55%	-8.77%	-	-
Horiz. %	51.89%	27.03%	38.21%	56.23%	72.49%	91.23%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	677.33	754.26	712.35	955.80	821.69	689.02	559.35	3.23%
YoY %	-10.20%	5.88%	-25.47%	16.32%	19.25%	23.18%	-	-
Horiz. %	121.09%	134.85%	127.35%	170.88%	146.90%	123.18%	100.00%	-
EPS	25.98	12.56	17.54	47.43	54.09	66.35	67.98	-14.80%
YoY %	106.85%	-28.39%	-63.02%	-12.31%	-18.48%	-2.40%	-	-
Horiz. %	38.22%	18.48%	25.80%	69.77%	79.57%	97.60%	100.00%	-
DPS	218.00	15.00	14.74	26.30	39.42	40.00	35.00	35.62%
YoY %	1,353.33%	1.76%	-43.95%	-33.28%	-1.45%	14.29%	-	-
Horiz. %	622.86%	42.86%	42.11%	75.14%	112.63%	114.29%	100.00%	-
NAPS	4.0262	3.7385	3.696	6.789	6.00	5.8521	5.4682	-4.97%
YoY %	7.70%	1.15%	-45.56%	13.15%	2.53%	7.02%	-	-
Horiz. %	73.63%	68.37%	67.59%	124.15%	109.73%	107.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 97,846
RPS	677.32	754.49	712.30	928.30	798.66	669.03	541.76	3.79%
YoY %	-10.23%	5.92%	-23.27%	16.23%	19.38%	23.49%	-	-
Horiz. %	125.02%	139.27%	131.48%	171.35%	147.42%	123.49%	100.00%	-
EPS	25.98	12.56	17.54	46.07	52.57	64.42	65.84	-14.35%
YoY %	106.85%	-28.39%	-61.93%	-12.36%	-18.39%	-2.16%	-	-
Horiz. %	39.46%	19.08%	26.64%	69.97%	79.85%	97.84%	100.00%	-
DPS	218.00	14.95	14.74	25.57	38.32	38.80	33.82	36.40%
YoY %	1,358.19%	1.42%	-42.35%	-33.27%	-1.24%	14.73%	-	-
Horiz. %	644.59%	44.20%	43.58%	75.61%	113.31%	114.73%	100.00%	-
NAPS	4.0262	3.7397	3.6957	6.5937	5.8318	5.6823	5.2962	-4.46%
YoY %	7.66%	1.19%	-43.95%	13.06%	2.63%	7.29%	-	-
Horiz. %	76.02%	70.61%	69.78%	124.50%	110.11%	107.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.28	3.00	3.26	5.10	5.00	4.90	6.30	-
P/RPS	0.34	0.40	0.46	0.53	0.61	0.71	1.13	-18.13%
YoY %	-15.00%	-13.04%	-13.21%	-13.11%	-14.08%	-37.17%	-	-
Horiz. %	30.09%	35.40%	40.71%	46.90%	53.98%	62.83%	100.00%	-
P/EPS	8.78	23.89	18.59	10.75	9.24	7.39	9.27	-0.90%
YoY %	-63.25%	28.51%	72.93%	16.34%	25.03%	-20.28%	-	-
Horiz. %	94.71%	257.71%	200.54%	115.97%	99.68%	79.72%	100.00%	-
EY	11.40	4.19	5.38	9.30	10.82	13.54	10.79	0.92%
YoY %	172.08%	-22.12%	-42.15%	-14.05%	-20.09%	25.49%	-	-
Horiz. %	105.65%	38.83%	49.86%	86.19%	100.28%	125.49%	100.00%	-
DY	95.61	5.00	4.52	5.16	7.88	8.16	5.56	60.62%
YoY %	1,812.20%	10.62%	-12.40%	-34.52%	-3.43%	46.76%	-	-
Horiz. %	1,719.60%	89.93%	81.29%	92.81%	141.73%	146.76%	100.00%	-
P/NAPS	0.57	0.80	0.88	0.75	0.83	0.84	1.15	-11.03%
YoY %	-28.75%	-9.09%	17.33%	-9.64%	-1.19%	-26.96%	-	-
Horiz. %	49.57%	69.57%	76.52%	65.22%	72.17%	73.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	10/08/06	25/07/05	02/08/04	28/07/03	31/07/02	30/07/01	31/07/00	-
Price	2.45	3.00	3.26	5.25	4.94	4.62	6.55	-
P/RPS	0.36	0.40	0.46	0.55	0.60	0.67	1.17	-17.82%
YoY %	-10.00%	-13.04%	-16.36%	-8.33%	-10.45%	-42.74%	-	-
Horiz. %	30.77%	34.19%	39.32%	47.01%	51.28%	57.26%	100.00%	-
P/EPS	9.43	23.89	18.59	11.07	9.13	6.96	9.63	-0.34%
YoY %	-60.53%	28.51%	67.93%	21.25%	31.18%	-27.73%	-	-
Horiz. %	97.92%	248.08%	193.04%	114.95%	94.81%	72.27%	100.00%	-
EY	10.61	4.19	5.38	9.03	10.95	14.36	10.38	0.36%
YoY %	153.22%	-22.12%	-40.42%	-17.53%	-23.75%	38.34%	-	-
Horiz. %	102.22%	40.37%	51.83%	86.99%	105.49%	138.34%	100.00%	-
DY	88.98	5.00	4.52	5.01	7.98	8.66	5.34	59.78%
YoY %	1,679.60%	10.62%	-9.78%	-37.22%	-7.85%	62.17%	-	-
Horiz. %	1,666.29%	93.63%	84.64%	93.82%	149.44%	162.17%	100.00%	-
P/NAPS	0.61	0.80	0.88	0.77	0.82	0.79	1.20	-10.65%
YoY %	-23.75%	-9.09%	14.29%	-6.10%	3.80%	-34.17%	-	-
Horiz. %	50.83%	66.67%	73.33%	64.17%	68.33%	65.83%	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