[CCB] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	481,141	594,273	662,046	667,896	758,297	720,878	905,856	-9.99%
YoY %	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-20.42%	-	-
Horiz. %	53.11%	65.60%	73.09%	73.73%	83.71%	79.58%	100.00%	-
PBT	36,784	40,089	45,562	28,638	24,806	24,499	52,403	-5.72%
YoY %	-8.24%	-12.01%	59.10%	15.45%	1.25%	-53.25%	-	-
Horiz. %	70.19%	76.50%	86.95%	54.65%	47.34%	46.75%	100.00%	-
Tax	-4,826	-4,343	-4,180	-6,858	-8,336	-12,512	-16,760	-18.72%
YoY %	-11.12%	-3.90%	39.05%	17.73%	33.38%	25.35%	-	-
Horiz. %	28.79%	25.91%	24.94%	40.92%	49.74%	74.65%	100.00%	-
NP	31,958	35,746	41,382	21,780	16,470	11,987	35,643	-1.80%
YoY %	-10.60%	-13.62%	90.00%	32.24%	37.40%	-66.37%	-	-
Horiz. %	89.66%	100.29%	116.10%	61.11%	46.21%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,958	35,746	41,382	21,780	16,470	11,987	35,643	-1.80%
YoY %	-10.60%	-13.62%	90.00%	32.24%	37.40%	-66.37%	-	-
Horiz. %	89.66%	100.29%	116.10%	61.11%	46.21%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.12%	10.83%	9.17%	23.95%	33.60%	51.07%	31.98%	-
YoY %	21.14%	18.10%	-61.71%	-28.72%	-34.21%	59.69%	-	-
Horiz. %	41.03%	33.86%	28.67%	74.89%	105.07%	159.69%	100.00%	-
Total Cost	449,183	558,527	620,664	646,116	741,827	708,891	870,213	-10.42%
YoY %	-19.58%	-10.01%	-3.94%	-12.90%	4.65%	-18.54%	-	-
Horiz. %	51.62%	64.18%	71.32%	74.25%	85.25%	81.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,199	217,183	289,981	254,296	378,018	370,505	662,447	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.78%	43.77%	38.39%	57.06%	55.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	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 %	409.69%	408.67%	24.36%	1,008.37%	91.47%	123.90%	72.28%	-
YoY %	0.25%	1,577.63%	-97.58%	1,002.41%	-26.17%	71.42%	-	-
Horiz. %	566.81%	565.40%	33.70%	1,395.09%	126.55%	171.42%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	153,199	217,183	289,981	254,296	378,018	370,505	662,447	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.78%	43.77%	38.39%	57.06%	55.93%	100.00%	-
NOSH	100,809	100,641	100,674	100,246	100,735	100,724	98,072	0.45%
YoY %	0.17%	-0.03%	0.43%	-0.49%	0.01%	2.70%	-	-
Horiz. %	102.79%	102.62%	102.65%	102.22%	102.72%	102.70%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.64%	6.02%	6.25%	3.26%	2.17%	1.66%	3.93%	-
YoY %	10.30%	-3.68%	91.72%	50.23%	30.72%	-57.76%	-	-
Horiz. %	168.96%	153.18%	159.03%	82.95%	55.22%	42.24%	100.00%	-
ROE	20.86%	16.46%	14.27%	8.56%	4.36%	3.24%	5.38%	-
YoY %	26.73%	15.35%	66.71%	96.33%	34.57%	-39.78%	-	-
Horiz. %	387.73%	305.95%	265.24%	159.11%	81.04%	60.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	477.28	590.49	657.61	666.25	752.76	715.69	923.66	-10.41%
YoY %	-19.17%	-10.21%	-1.30%	-11.49%	5.18%	-22.52%	-	-
Horiz. %	51.67%	63.93%	71.20%	72.13%	81.50%	77.48%	100.00%	-
EPS	31.70	35.52	41.10	21.73	16.35	11.90	36.34	-2.24%
YoY %	-10.75%	-13.58%	89.14%	32.91%	37.39%	-67.25%	-	-
Horiz. %	87.23%	97.74%	113.10%	59.80%	44.99%	32.75%	100.00%	-
DPS	130.00	145.00	10.00	218.00	15.00	14.75	26.30	30.48%
YoY %	-10.34%	1,350.00%	-95.41%	1,353.33%	1.69%	-43.92%	-	-
Horiz. %	494.30%	551.33%	38.02%	828.90%	57.03%	56.08%	100.00%	-
NAPS	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	6.7547	-21.99%
YoY %	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-45.54%	-	-
Horiz. %	22.50%	31.95%	42.64%	37.55%	55.56%	54.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,246
RPS	477.58	589.88	657.15	662.96	752.69	715.55	899.16	-9.99%
YoY %	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-20.42%	-	-
Horiz. %	53.11%	65.60%	73.08%	73.73%	83.71%	79.58%	100.00%	-
EPS	31.72	35.48	41.08	21.62	16.35	11.90	35.38	-1.80%
YoY %	-10.60%	-13.63%	90.01%	32.23%	37.39%	-66.37%	-	-
Horiz. %	89.66%	100.28%	116.11%	61.11%	46.21%	33.63%	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	1.5207	2.1558	2.8784	2.5242	3.7522	3.6777	6.5755	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.79%	43.77%	38.39%	57.06%	55.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.43	2.03	2.62	2.08	2.90	3.20	5.40	-
P/RPS	0.72	0.34	0.40	0.31	0.39	0.45	0.58	3.66%
YoY %	111.76%	-15.00%	29.03%	-20.51%	-13.33%	-22.41%	-	-
Horiz. %	124.14%	58.62%	68.97%	53.45%	67.24%	77.59%	100.00%	-
P/EPS	10.82	5.72	6.37	9.57	17.74	26.89	14.86	-5.14%
YoY %	89.16%	-10.20%	-33.44%	-46.05%	-34.03%	80.96%	-	-
Horiz. %	72.81%	38.49%	42.87%	64.40%	119.38%	180.96%	100.00%	-
EY	9.24	17.50	15.69	10.45	5.64	3.72	6.73	5.41%
YoY %	-47.20%	11.54%	50.14%	85.28%	51.61%	-44.73%	-	-
Horiz. %	137.30%	260.03%	233.14%	155.27%	83.80%	55.27%	100.00%	-
DY	37.90	71.43	3.82	104.81	5.17	4.61	4.87	40.72%
YoY %	-46.94%	1,769.90%	-96.36%	1,927.27%	12.15%	-5.34%	-	-
Horiz. %	778.23%	1,466.74%	78.44%	2,152.16%	106.16%	94.66%	100.00%	-
P/NAPS	2.26	0.94	0.91	0.82	0.77	0.87	0.80	18.87%
YoY %	140.43%	3.30%	10.98%	6.49%	-11.49%	8.75%	-	-
Horiz. %	282.50%	117.50%	113.75%	102.50%	96.25%	108.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	-
Price	3.40	1.82	2.58	2.29	2.80	3.20	5.25	-
P/RPS	0.71	0.31	0.39	0.34	0.37	0.45	0.57	3.72%
YoY %	129.03%	-20.51%	14.71%	-8.11%	-17.78%	-21.05%	-	-
Horiz. %	124.56%	54.39%	68.42%	59.65%	64.91%	78.95%	100.00%	-
P/EPS	10.73	5.12	6.28	10.54	17.13	26.89	14.45	-4.83%
YoY %	109.57%	-18.47%	-40.42%	-38.47%	-36.30%	86.09%	-	-
Horiz. %	74.26%	35.43%	43.46%	72.94%	118.55%	186.09%	100.00%	-
EY	9.32	19.52	15.93	9.49	5.84	3.72	6.92	5.08%
YoY %	-52.25%	22.54%	67.86%	62.50%	56.99%	-46.24%	-	-
Horiz. %	134.68%	282.08%	230.20%	137.14%	84.39%	53.76%	100.00%	-
DY	38.24	79.67	3.88	95.20	5.36	4.61	5.01	40.27%
YoY %	-52.00%	1,953.35%	-95.92%	1,676.12%	16.27%	-7.98%	-	-
Horiz. %	763.27%	1,590.22%	77.45%	1,900.20%	106.99%	92.02%	100.00%	-
P/NAPS	2.24	0.84	0.90	0.90	0.75	0.87	0.78	19.20%
YoY %	166.67%	-6.67%	0.00%	20.00%	-13.79%	11.54%	-	-
Horiz. %	287.18%	107.69%	115.38%	115.38%	96.15%	111.54%	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