[CCB] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	497,115	622,777	659,063	682,367	760,114	717,605	935,215	-9.98%
YoY %	-20.18%	-5.51%	-3.42%	-10.23%	5.92%	-23.27%	-	-
Horiz. %	53.16%	66.59%	70.47%	72.96%	81.28%	76.73%	100.00%	-
PBT	30,864	42,112	41,066	34,494	20,685	30,700	67,970	-12.31%
YoY %	-26.71%	2.55%	19.05%	66.76%	-32.62%	-54.83%	-	-
Horiz. %	45.41%	61.96%	60.42%	50.75%	30.43%	45.17%	100.00%	-
Tax	-2,582	-5,811	-3,352	-8,318	-8,032	-13,033	-21,558	-29.76%
YoY %	55.57%	-73.36%	59.70%	-3.56%	38.37%	39.54%	-	-
Horiz. %	11.98%	26.96%	15.55%	38.58%	37.26%	60.46%	100.00%	-
NP	28,282	36,301	37,714	26,176	12,653	17,667	46,412	-7.91%
YoY %	-22.09%	-3.75%	44.08%	106.88%	-28.38%	-61.93%	-	-
Horiz. %	60.94%	78.21%	81.26%	56.40%	27.26%	38.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,282	36,301	37,714	26,176	12,653	17,667	46,412	-7.91%
YoY %	-22.09%	-3.75%	44.08%	106.88%	-28.38%	-61.93%	-	-
Horiz. %	60.94%	78.21%	81.26%	56.40%	27.26%	38.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.37%	13.80%	8.16%	24.11%	38.83%	42.45%	31.72%	-
YoY %	-39.35%	69.12%	-66.16%	-37.91%	-8.53%	33.83%	-	-
Horiz. %	26.39%	43.51%	25.73%	76.01%	122.41%	133.83%	100.00%	-
Total Cost	468,833	586,476	621,349	656,191	747,461	699,938	888,803	-10.10%
YoY %	-20.06%	-5.61%	-5.31%	-12.21%	6.79%	-21.25%	-	-
Horiz. %	52.75%	65.98%	69.91%	73.83%	84.10%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,864	317,885	289,720	405,615	376,752	372,326	664,277	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	130,927	146,083	10,080	219,623	15,064	14,852	25,762	31.08%
YoY %	-10.37%	1,349.24%	-95.41%	1,357.93%	1.43%	-42.35%	-	-
Horiz. %	508.22%	567.05%	39.13%	852.51%	58.47%	57.65%	100.00%	-
Div Payout %	462.94%	402.42%	26.73%	839.03%	119.06%	84.07%	55.51%	-
YoY %	15.04%	1,405.50%	-96.81%	604.71%	41.62%	51.45%	-	-
Horiz. %	833.98%	724.95%	48.15%	1,511.49%	214.48%	151.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	239,864	317,885	289,720	405,615	376,752	372,326	664,277	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	100.00%	-
NOSH	100,711	100,752	100,863	100,744	100,776	100,737	97,846	0.48%
YoY %	-0.04%	-0.11%	0.12%	-0.03%	0.04%	2.95%	-	-
Horiz. %	102.93%	102.97%	103.08%	102.96%	102.99%	102.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.69%	5.83%	5.72%	3.84%	1.66%	2.46%	4.96%	-
YoY %	-2.40%	1.92%	48.96%	131.33%	-32.52%	-50.40%	-	-
Horiz. %	114.72%	117.54%	115.32%	77.42%	33.47%	49.60%	100.00%	-
ROE	11.79%	11.42%	13.02%	6.45%	3.36%	4.75%	6.99%	-
YoY %	3.24%	-12.29%	101.86%	91.96%	-29.26%	-32.05%	-	-
Horiz. %	168.67%	163.38%	186.27%	92.27%	48.07%	67.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	493.60	618.12	653.42	677.33	754.26	712.35	955.80	-10.41%
YoY %	-20.14%	-5.40%	-3.53%	-10.20%	5.88%	-25.47%	-	-
Horiz. %	51.64%	64.67%	68.36%	70.87%	78.91%	74.53%	100.00%	-
EPS	28.08	36.03	37.39	25.98	12.56	17.54	47.43	-8.35%
YoY %	-22.06%	-3.64%	43.92%	106.85%	-28.39%	-63.02%	-	-
Horiz. %	59.20%	75.96%	78.83%	54.78%	26.48%	36.98%	100.00%	-
DPS	130.00	145.00	10.00	218.00	15.00	14.74	26.30	30.48%
YoY %	-10.34%	1,350.00%	-95.41%	1,353.33%	1.76%	-43.95%	-	-
Horiz. %	494.30%	551.33%	38.02%	828.90%	57.03%	56.05%	100.00%	-
NAPS	2.3817	3.1551	2.8724	4.0262	3.7385	3.696	6.789	-16.00%
YoY %	-24.51%	9.84%	-28.66%	7.70%	1.15%	-45.56%	-	-
Horiz. %	35.08%	46.47%	42.31%	59.30%	55.07%	54.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,744
RPS	493.44	618.17	654.19	677.32	754.49	712.30	928.30	-9.98%
YoY %	-20.18%	-5.51%	-3.41%	-10.23%	5.92%	-23.27%	-	-
Horiz. %	53.16%	66.59%	70.47%	72.96%	81.28%	76.73%	100.00%	-
EPS	28.07	36.03	37.44	25.98	12.56	17.54	46.07	-7.91%
YoY %	-22.09%	-3.77%	44.11%	106.85%	-28.39%	-61.93%	-	-
Horiz. %	60.93%	78.21%	81.27%	56.39%	27.26%	38.07%	100.00%	-
DPS	129.96	145.00	10.01	218.00	14.95	14.74	25.57	31.09%
YoY %	-10.37%	1,348.55%	-95.41%	1,358.19%	1.42%	-42.35%	-	-
Horiz. %	508.25%	567.07%	39.15%	852.56%	58.47%	57.65%	100.00%	-
NAPS	2.3809	3.1553	2.8758	4.0262	3.7397	3.6957	6.5937	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.62	2.19	2.20	2.28	3.00	3.26	5.10	-
P/RPS	0.53	0.35	0.34	0.34	0.40	0.46	0.53	0.00%
YoY %	51.43%	2.94%	0.00%	-15.00%	-13.04%	-13.21%	-	-
Horiz. %	100.00%	66.04%	64.15%	64.15%	75.47%	86.79%	100.00%	-
P/EPS	9.33	6.08	5.88	8.78	23.89	18.59	10.75	-2.33%
YoY %	53.45%	3.40%	-33.03%	-63.25%	28.51%	72.93%	-	-
Horiz. %	86.79%	56.56%	54.70%	81.67%	222.23%	172.93%	100.00%	-
EY	10.72	16.45	17.00	11.40	4.19	5.38	9.30	2.39%
YoY %	-34.83%	-3.24%	49.12%	172.08%	-22.12%	-42.15%	-	-
Horiz. %	115.27%	176.88%	182.80%	122.58%	45.05%	57.85%	100.00%	-
DY	49.62	66.21	4.55	95.61	5.00	4.52	5.16	45.77%
YoY %	-25.06%	1,355.16%	-95.24%	1,812.20%	10.62%	-12.40%	-	-
Horiz. %	961.63%	1,283.14%	88.18%	1,852.91%	96.90%	87.60%	100.00%	-
P/NAPS	1.10	0.69	0.77	0.57	0.80	0.88	0.75	6.58%
YoY %	59.42%	-10.39%	35.09%	-28.75%	-9.09%	17.33%	-	-
Horiz. %	146.67%	92.00%	102.67%	76.00%	106.67%	117.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	30/07/08	08/08/07	10/08/06	25/07/05	02/08/04	28/07/03	-
Price	2.66	2.30	2.30	2.45	3.00	3.26	5.25	-
P/RPS	0.54	0.37	0.35	0.36	0.40	0.46	0.55	-0.30%
YoY %	45.95%	5.71%	-2.78%	-10.00%	-13.04%	-16.36%	-	-
Horiz. %	98.18%	67.27%	63.64%	65.45%	72.73%	83.64%	100.00%	-
P/EPS	9.47	6.38	6.15	9.43	23.89	18.59	11.07	-2.56%
YoY %	48.43%	3.74%	-34.78%	-60.53%	28.51%	67.93%	-	-
Horiz. %	85.55%	57.63%	55.56%	85.19%	215.81%	167.93%	100.00%	-
EY	10.56	15.67	16.26	10.61	4.19	5.38	9.03	2.64%
YoY %	-32.61%	-3.63%	53.25%	153.22%	-22.12%	-40.42%	-	-
Horiz. %	116.94%	173.53%	180.07%	117.50%	46.40%	59.58%	100.00%	-
DY	48.87	63.04	4.35	88.98	5.00	4.52	5.01	46.12%
YoY %	-22.48%	1,349.20%	-95.11%	1,679.60%	10.62%	-9.78%	-	-
Horiz. %	975.45%	1,258.28%	86.83%	1,776.05%	99.80%	90.22%	100.00%	-
P/NAPS	1.12	0.73	0.80	0.61	0.80	0.88	0.77	6.43%
YoY %	53.42%	-8.75%	31.15%	-23.75%	-9.09%	14.29%	-	-
Horiz. %	145.45%	94.81%	103.90%	79.22%	103.90%	114.29%	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