[CCB] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	756,136	623,697	674,948	612,362	534,864	497,115	622,777	3.28%
YoY %	21.23%	-7.59%	10.22%	14.49%	7.59%	-20.18%	-	-
Horiz. %	121.41%	100.15%	108.38%	98.33%	85.88%	79.82%	100.00%	-
PBT	6,793	2,242	33,083	36,348	32,372	30,864	42,112	-26.20%
YoY %	202.99%	-93.22%	-8.98%	12.28%	4.89%	-26.71%	-	-
Horiz. %	16.13%	5.32%	78.56%	86.31%	76.87%	73.29%	100.00%	-
Tax	52	2,079	-7,857	-7,837	-7,085	-2,582	-5,811	-
YoY %	-97.50%	126.46%	-0.26%	-10.61%	-174.40%	55.57%	-	-
Horiz. %	-0.89%	-35.78%	135.21%	134.86%	121.92%	44.43%	100.00%	-
NP	6,845	4,321	25,226	28,511	25,287	28,282	36,301	-24.26%
YoY %	58.41%	-82.87%	-11.52%	12.75%	-10.59%	-22.09%	-	-
Horiz. %	18.86%	11.90%	69.49%	78.54%	69.66%	77.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,845	4,321	25,226	28,511	25,287	28,282	36,301	-24.26%
YoY %	58.41%	-82.87%	-11.52%	12.75%	-10.59%	-22.09%	-	-
Horiz. %	18.86%	11.90%	69.49%	78.54%	69.66%	77.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.77%	-92.73%	23.75%	21.56%	21.89%	8.37%	13.80%	-
YoY %	99.17%	-490.44%	10.16%	-1.51%	161.53%	-39.35%	-	-
Horiz. %	-5.58%	-671.96%	172.10%	156.23%	158.62%	60.65%	100.00%	-
Total Cost	749,291	619,376	649,722	583,851	509,577	468,833	586,476	4.16%
YoY %	20.98%	-4.67%	11.28%	14.58%	8.69%	-20.06%	-	-
Horiz. %	127.76%	105.61%	110.78%	99.55%	86.89%	79.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,802	194,961	197,722	185,308	175,685	239,864	317,885	-7.29%
YoY %	3.51%	-1.40%	6.70%	5.48%	-26.76%	-24.54%	-	-
Horiz. %	63.48%	61.33%	62.20%	58.29%	55.27%	75.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	10,077	10,076	10,071	130,927	146,083	-
YoY %	-	-	0.01%	0.05%	-92.31%	-10.37%	-	-
Horiz. %	-	-	6.90%	6.90%	6.89%	89.63%	100.00%	-
Div Payout %	-	-	39.95%	35.34%	39.83%	462.94%	402.42%	-
YoY %	-	-	13.04%	-11.27%	-91.40%	15.04%	-	-
Horiz. %	-	-	9.93%	8.78%	9.90%	115.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	201,802	194,961	197,722	185,308	175,685	239,864	317,885	-7.29%
YoY %	3.51%	-1.40%	6.70%	5.48%	-26.76%	-24.54%	-	-
Horiz. %	63.48%	61.33%	62.20%	58.29%	55.27%	75.46%	100.00%	-
NOSH	100,745	100,745	100,745	100,710	100,667	100,711	100,752	-0.00%
YoY %	0.00%	0.00%	0.03%	0.04%	-0.04%	-0.04%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.96%	99.92%	99.96%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	0.91%	0.69%	3.74%	4.66%	4.73%	5.69%	5.83%	-
YoY %	31.88%	-81.55%	-19.74%	-1.48%	-16.87%	-2.40%	-	-
Horiz. %	15.61%	11.84%	64.15%	79.93%	81.13%	97.60%	100.00%	-
ROE	3.39%	2.22%	12.76%	15.39%	14.39%	11.79%	11.42%	-
YoY %	52.70%	-82.60%	-17.09%	6.95%	22.05%	3.24%	-	-
Horiz. %	29.68%	19.44%	111.73%	134.76%	126.01%	103.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	750.54	619.08	669.96	608.04	531.32	493.60	618.12	3.28%
YoY %	21.23%	-7.59%	10.18%	14.44%	7.64%	-20.14%	-	-
Horiz. %	121.42%	100.16%	108.39%	98.37%	85.96%	79.86%	100.00%	-
EPS	6.79	4.29	25.04	28.31	25.12	28.08	36.03	-24.27%
YoY %	58.28%	-82.87%	-11.55%	12.70%	-10.54%	-22.06%	-	-
Horiz. %	18.85%	11.91%	69.50%	78.57%	69.72%	77.94%	100.00%	-
DPS	0.00	0.00	10.00	10.00	10.00	130.00	145.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-92.31%	-10.34%	-	-
Horiz. %	0.00%	0.00%	6.90%	6.90%	6.90%	89.66%	100.00%	-
NAPS	2.0031	1.9352	1.9626	1.84	1.7452	2.3817	3.1551	-7.28%
YoY %	3.51%	-1.40%	6.66%	5.43%	-26.72%	-24.51%	-	-
Horiz. %	63.49%	61.34%	62.20%	58.32%	55.31%	75.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,710
RPS	750.54	619.08	669.96	607.83	530.91	493.44	618.17	3.28%
YoY %	21.23%	-7.59%	10.22%	14.49%	7.59%	-20.18%	-	-
Horiz. %	121.41%	100.15%	108.38%	98.33%	85.88%	79.82%	100.00%	-
EPS	6.79	4.29	25.04	28.30	25.10	28.07	36.03	-24.27%
YoY %	58.28%	-82.87%	-11.52%	12.75%	-10.58%	-22.09%	-	-
Horiz. %	18.85%	11.91%	69.50%	78.55%	69.66%	77.91%	100.00%	-
DPS	0.00	0.00	10.00	10.00	10.00	129.96	145.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-92.31%	-10.37%	-	-
Horiz. %	0.00%	0.00%	6.90%	6.90%	6.90%	89.63%	100.00%	-
NAPS	2.0031	1.9352	1.9626	1.8394	1.7439	2.3809	3.1553	-7.29%
YoY %	3.51%	-1.40%	6.70%	5.48%	-26.75%	-24.54%	-	-
Horiz. %	63.48%	61.33%	62.20%	58.30%	55.27%	75.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.33	2.54	3.09	4.56	6.20	2.62	2.19	-
P/RPS	0.31	0.41	0.46	0.75	1.17	0.53	0.35	-2.00%
YoY %	-24.39%	-10.87%	-38.67%	-35.90%	120.75%	51.43%	-	-
Horiz. %	88.57%	117.14%	131.43%	214.29%	334.29%	151.43%	100.00%	-
P/EPS	34.29	59.22	12.34	16.11	24.68	9.33	6.08	33.39%
YoY %	-42.10%	379.90%	-23.40%	-34.72%	164.52%	53.45%	-	-
Horiz. %	563.98%	974.01%	202.96%	264.97%	405.92%	153.45%	100.00%	-
EY	2.92	1.69	8.10	6.21	4.05	10.72	16.45	-25.02%
YoY %	72.78%	-79.14%	30.43%	53.33%	-62.22%	-34.83%	-	-
Horiz. %	17.75%	10.27%	49.24%	37.75%	24.62%	65.17%	100.00%	-
DY	0.00	0.00	3.24	2.19	1.61	49.62	66.21	-
YoY %	0.00%	0.00%	47.95%	36.02%	-96.76%	-25.06%	-	-
Horiz. %	0.00%	0.00%	4.89%	3.31%	2.43%	74.94%	100.00%	-
P/NAPS	1.16	1.31	1.57	2.48	3.55	1.10	0.69	9.03%
YoY %	-11.45%	-16.56%	-36.69%	-30.14%	222.73%	59.42%	-	-
Horiz. %	168.12%	189.86%	227.54%	359.42%	514.49%	159.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/07/14	24/07/13	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	-
Price	2.38	2.52	3.07	4.40	7.46	2.66	2.30	-
P/RPS	0.32	0.41	0.46	0.72	1.40	0.54	0.37	-2.38%
YoY %	-21.95%	-10.87%	-36.11%	-48.57%	159.26%	45.95%	-	-
Horiz. %	86.49%	110.81%	124.32%	194.59%	378.38%	145.95%	100.00%	-
P/EPS	35.03	58.75	12.26	15.54	29.70	9.47	6.38	32.80%
YoY %	-40.37%	379.20%	-21.11%	-47.68%	213.62%	48.43%	-	-
Horiz. %	549.06%	920.85%	192.16%	243.57%	465.52%	148.43%	100.00%	-
EY	2.85	1.70	8.16	6.43	3.37	10.56	15.67	-24.71%
YoY %	67.65%	-79.17%	26.91%	90.80%	-68.09%	-32.61%	-	-
Horiz. %	18.19%	10.85%	52.07%	41.03%	21.51%	67.39%	100.00%	-
DY	0.00	0.00	3.26	2.27	1.34	48.87	63.04	-
YoY %	0.00%	0.00%	43.61%	69.40%	-97.26%	-22.48%	-	-
Horiz. %	0.00%	0.00%	5.17%	3.60%	2.13%	77.52%	100.00%	-
P/NAPS	1.19	1.30	1.56	2.39	4.27	1.12	0.73	8.48%
YoY %	-8.46%	-16.67%	-34.73%	-44.03%	281.25%	53.42%	-	-
Horiz. %	163.01%	178.08%	213.70%	327.40%	584.93%	153.42%	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