[CCB] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	674,948	612,362	534,864	497,115	622,777	659,063	682,367	-0.18%
YoY %	10.22%	14.49%	7.59%	-20.18%	-5.51%	-3.42%	-	-
Horiz. %	98.91%	89.74%	78.38%	72.85%	91.27%	96.58%	100.00%	-
PBT	33,083	36,348	32,372	30,864	42,112	41,066	34,494	-0.69%
YoY %	-8.98%	12.28%	4.89%	-26.71%	2.55%	19.05%	-	-
Horiz. %	95.91%	105.37%	93.85%	89.48%	122.09%	119.05%	100.00%	-
Tax	-7,857	-7,837	-7,085	-2,582	-5,811	-3,352	-8,318	-0.94%
YoY %	-0.26%	-10.61%	-174.40%	55.57%	-73.36%	59.70%	-	-
Horiz. %	94.46%	94.22%	85.18%	31.04%	69.86%	40.30%	100.00%	-
NP	25,226	28,511	25,287	28,282	36,301	37,714	26,176	-0.61%
YoY %	-11.52%	12.75%	-10.59%	-22.09%	-3.75%	44.08%	-	-
Horiz. %	96.37%	108.92%	96.60%	108.05%	138.68%	144.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,226	28,511	25,287	28,282	36,301	37,714	26,176	-0.61%
YoY %	-11.52%	12.75%	-10.59%	-22.09%	-3.75%	44.08%	-	-
Horiz. %	96.37%	108.92%	96.60%	108.05%	138.68%	144.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	21.56%	21.89%	8.37%	13.80%	8.16%	24.11%	-
YoY %	10.16%	-1.51%	161.53%	-39.35%	69.12%	-66.16%	-	-
Horiz. %	98.51%	89.42%	90.79%	34.72%	57.24%	33.84%	100.00%	-
Total Cost	649,722	583,851	509,577	468,833	586,476	621,349	656,191	-0.16%
YoY %	11.28%	14.58%	8.69%	-20.06%	-5.61%	-5.31%	-	-
Horiz. %	99.01%	88.98%	77.66%	71.45%	89.38%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,722	185,308	175,685	239,864	317,885	289,720	405,615	-11.27%
YoY %	6.70%	5.48%	-26.76%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	10,077	10,076	10,071	130,927	146,083	10,080	219,623	-40.13%
YoY %	0.01%	0.05%	-92.31%	-10.37%	1,349.24%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.61%	66.52%	4.59%	100.00%	-
Div Payout %	39.95%	35.34%	39.83%	462.94%	402.42%	26.73%	839.03%	-
YoY %	13.04%	-11.27%	-91.40%	15.04%	1,405.50%	-96.81%	-	-
Horiz. %	4.76%	4.21%	4.75%	55.18%	47.96%	3.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	197,722	185,308	175,685	239,864	317,885	289,720	405,615	-11.27%
YoY %	6.70%	5.48%	-26.76%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	100.00%	-
NOSH	100,745	100,710	100,667	100,711	100,752	100,863	100,744	0.00%
YoY %	0.03%	0.04%	-0.04%	-0.04%	-0.11%	0.12%	-	-
Horiz. %	100.00%	99.97%	99.92%	99.97%	100.01%	100.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.74%	4.66%	4.73%	5.69%	5.83%	5.72%	3.84%	-
YoY %	-19.74%	-1.48%	-16.87%	-2.40%	1.92%	48.96%	-	-
Horiz. %	97.40%	121.35%	123.18%	148.18%	151.82%	148.96%	100.00%	-
ROE	12.76%	15.39%	14.39%	11.79%	11.42%	13.02%	6.45%	-
YoY %	-17.09%	6.95%	22.05%	3.24%	-12.29%	101.86%	-	-
Horiz. %	197.83%	238.60%	223.10%	182.79%	177.05%	201.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	669.96	608.04	531.32	493.60	618.12	653.42	677.33	-0.18%
YoY %	10.18%	14.44%	7.64%	-20.14%	-5.40%	-3.53%	-	-
Horiz. %	98.91%	89.77%	78.44%	72.87%	91.26%	96.47%	100.00%	-
EPS	25.04	28.31	25.12	28.08	36.03	37.39	25.98	-0.61%
YoY %	-11.55%	12.70%	-10.54%	-22.06%	-3.64%	43.92%	-	-
Horiz. %	96.38%	108.97%	96.69%	108.08%	138.68%	143.92%	100.00%	-
DPS	10.00	10.00	10.00	130.00	145.00	10.00	218.00	-40.14%
YoY %	0.00%	0.00%	-92.31%	-10.34%	1,350.00%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.63%	66.51%	4.59%	100.00%	-
NAPS	1.9626	1.84	1.7452	2.3817	3.1551	2.8724	4.0262	-11.27%
YoY %	6.66%	5.43%	-26.72%	-24.51%	9.84%	-28.66%	-	-
Horiz. %	48.75%	45.70%	43.35%	59.16%	78.36%	71.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,711
RPS	669.96	607.83	530.91	493.44	618.17	654.19	677.32	-0.18%
YoY %	10.22%	14.49%	7.59%	-20.18%	-5.51%	-3.41%	-	-
Horiz. %	98.91%	89.74%	78.38%	72.85%	91.27%	96.59%	100.00%	-
EPS	25.04	28.30	25.10	28.07	36.03	37.44	25.98	-0.61%
YoY %	-11.52%	12.75%	-10.58%	-22.09%	-3.77%	44.11%	-	-
Horiz. %	96.38%	108.93%	96.61%	108.04%	138.68%	144.11%	100.00%	-
DPS	10.00	10.00	10.00	129.96	145.00	10.01	218.00	-40.14%
YoY %	0.00%	0.00%	-92.31%	-10.37%	1,348.55%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.61%	66.51%	4.59%	100.00%	-
NAPS	1.9626	1.8394	1.7439	2.3809	3.1553	2.8758	4.0262	-11.27%
YoY %	6.70%	5.48%	-26.75%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.09	4.56	6.20	2.62	2.19	2.20	2.28	-
P/RPS	0.46	0.75	1.17	0.53	0.35	0.34	0.34	5.16%
YoY %	-38.67%	-35.90%	120.75%	51.43%	2.94%	0.00%	-	-
Horiz. %	135.29%	220.59%	344.12%	155.88%	102.94%	100.00%	100.00%	-
P/EPS	12.34	16.11	24.68	9.33	6.08	5.88	8.78	5.83%
YoY %	-23.40%	-34.72%	164.52%	53.45%	3.40%	-33.03%	-	-
Horiz. %	140.55%	183.49%	281.09%	106.26%	69.25%	66.97%	100.00%	-
EY	8.10	6.21	4.05	10.72	16.45	17.00	11.40	-5.53%
YoY %	30.43%	53.33%	-62.22%	-34.83%	-3.24%	49.12%	-	-
Horiz. %	71.05%	54.47%	35.53%	94.04%	144.30%	149.12%	100.00%	-
DY	3.24	2.19	1.61	49.62	66.21	4.55	95.61	-43.08%
YoY %	47.95%	36.02%	-96.76%	-25.06%	1,355.16%	-95.24%	-	-
Horiz. %	3.39%	2.29%	1.68%	51.90%	69.25%	4.76%	100.00%	-
P/NAPS	1.57	2.48	3.55	1.10	0.69	0.77	0.57	18.37%
YoY %	-36.69%	-30.14%	222.73%	59.42%	-10.39%	35.09%	-	-
Horiz. %	275.44%	435.09%	622.81%	192.98%	121.05%	135.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	10/08/06	-
Price	3.07	4.40	7.46	2.66	2.30	2.30	2.45	-
P/RPS	0.46	0.72	1.40	0.54	0.37	0.35	0.36	4.16%
YoY %	-36.11%	-48.57%	159.26%	45.95%	5.71%	-2.78%	-	-
Horiz. %	127.78%	200.00%	388.89%	150.00%	102.78%	97.22%	100.00%	-
P/EPS	12.26	15.54	29.70	9.47	6.38	6.15	9.43	4.46%
YoY %	-21.11%	-47.68%	213.62%	48.43%	3.74%	-34.78%	-	-
Horiz. %	130.01%	164.79%	314.95%	100.42%	67.66%	65.22%	100.00%	-
EY	8.16	6.43	3.37	10.56	15.67	16.26	10.61	-4.27%
YoY %	26.91%	90.80%	-68.09%	-32.61%	-3.63%	53.25%	-	-
Horiz. %	76.91%	60.60%	31.76%	99.53%	147.69%	153.25%	100.00%	-
DY	3.26	2.27	1.34	48.87	63.04	4.35	88.98	-42.34%
YoY %	43.61%	69.40%	-97.26%	-22.48%	1,349.20%	-95.11%	-	-
Horiz. %	3.66%	2.55%	1.51%	54.92%	70.85%	4.89%	100.00%	-
P/NAPS	1.56	2.39	4.27	1.12	0.73	0.80	0.61	16.92%
YoY %	-34.73%	-44.03%	281.25%	53.42%	-8.75%	31.15%	-	-
Horiz. %	255.74%	391.80%	700.00%	183.61%	119.67%	131.15%	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