[CCB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	566,735	481,141	594,273	662,046	667,896	758,297	720,878	-3.92%
YoY %	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-	-
Horiz. %	78.62%	66.74%	82.44%	91.84%	92.65%	105.19%	100.00%	-
PBT	34,897	36,784	40,089	45,562	28,638	24,806	24,499	6.07%
YoY %	-5.13%	-8.24%	-12.01%	59.10%	15.45%	1.25%	-	-
Horiz. %	142.44%	150.14%	163.64%	185.97%	116.89%	101.25%	100.00%	-
Tax	-7,587	-4,826	-4,343	-4,180	-6,858	-8,336	-12,512	-7.99%
YoY %	-57.21%	-11.12%	-3.90%	39.05%	17.73%	33.38%	-	-
Horiz. %	60.64%	38.57%	34.71%	33.41%	54.81%	66.62%	100.00%	-
NP	27,310	31,958	35,746	41,382	21,780	16,470	11,987	14.70%
YoY %	-14.54%	-10.60%	-13.62%	90.00%	32.24%	37.40%	-	-
Horiz. %	227.83%	266.61%	298.21%	345.22%	181.70%	137.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,310	31,958	35,746	41,382	21,780	16,470	11,987	14.70%
YoY %	-14.54%	-10.60%	-13.62%	90.00%	32.24%	37.40%	-	-
Horiz. %	227.83%	266.61%	298.21%	345.22%	181.70%	137.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	13.12%	10.83%	9.17%	23.95%	33.60%	51.07%	-
YoY %	65.70%	21.14%	18.10%	-61.71%	-28.72%	-34.21%	-	-
Horiz. %	42.57%	25.69%	21.21%	17.96%	46.90%	65.79%	100.00%	-
Total Cost	539,425	449,183	558,527	620,664	646,116	741,827	708,891	-4.44%
YoY %	20.09%	-19.58%	-10.01%	-3.94%	-12.90%	4.65%	-	-
Horiz. %	76.09%	63.36%	78.79%	87.55%	91.14%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,883	153,199	217,183	289,981	254,296	378,018	370,505	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.63%	102.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	10,071	130,927	146,083	10,080	219,623	15,064	14,852	-6.26%
YoY %	-92.31%	-10.37%	1,349.24%	-95.41%	1,357.93%	1.43%	-	-
Horiz. %	67.81%	881.54%	983.59%	67.87%	1,478.74%	101.43%	100.00%	-
Div Payout %	36.88%	409.69%	408.67%	24.36%	1,008.37%	91.47%	123.90%	-
YoY %	-91.00%	0.25%	1,577.63%	-97.58%	1,002.41%	-26.17%	-	-
Horiz. %	29.77%	330.66%	329.84%	19.66%	813.86%	73.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	180,883	153,199	217,183	289,981	254,296	378,018	370,505	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.63%	102.03%	100.00%	-
NOSH	100,765	100,809	100,641	100,674	100,246	100,735	100,724	0.00%
YoY %	-0.04%	0.17%	-0.03%	0.43%	-0.49%	0.01%	-	-
Horiz. %	100.04%	100.08%	99.92%	99.95%	99.53%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.82%	6.64%	6.02%	6.25%	3.26%	2.17%	1.66%	-
YoY %	-27.41%	10.30%	-3.68%	91.72%	50.23%	30.72%	-	-
Horiz. %	290.36%	400.00%	362.65%	376.51%	196.39%	130.72%	100.00%	-
ROE	15.10%	20.86%	16.46%	14.27%	8.56%	4.36%	3.24%	-
YoY %	-27.61%	26.73%	15.35%	66.71%	96.33%	34.57%	-	-
Horiz. %	466.05%	643.83%	508.02%	440.43%	264.20%	134.57%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	562.43	477.28	590.49	657.61	666.25	752.76	715.69	-3.93%
YoY %	17.84%	-19.17%	-10.21%	-1.30%	-11.49%	5.18%	-	-
Horiz. %	78.59%	66.69%	82.51%	91.88%	93.09%	105.18%	100.00%	-
EPS	27.10	31.70	35.52	41.10	21.73	16.35	11.90	14.69%
YoY %	-14.51%	-10.75%	-13.58%	89.14%	32.91%	37.39%	-	-
Horiz. %	227.73%	266.39%	298.49%	345.38%	182.61%	137.39%	100.00%	-
DPS	10.00	130.00	145.00	10.00	218.00	15.00	14.75	-6.26%
YoY %	-92.31%	-10.34%	1,350.00%	-95.41%	1,353.33%	1.69%	-	-
Horiz. %	67.80%	881.36%	983.05%	67.80%	1,477.97%	101.69%	100.00%	-
NAPS	1.7951	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	-11.26%
YoY %	18.12%	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-	-
Horiz. %	48.80%	41.31%	58.67%	78.31%	68.96%	102.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,674
RPS	562.54	477.58	589.88	657.15	662.96	752.69	715.55	-3.92%
YoY %	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-	-
Horiz. %	78.62%	66.74%	82.44%	91.84%	92.65%	105.19%	100.00%	-
EPS	27.11	31.72	35.48	41.08	21.62	16.35	11.90	14.70%
YoY %	-14.53%	-10.60%	-13.63%	90.01%	32.23%	37.39%	-	-
Horiz. %	227.82%	266.55%	298.15%	345.21%	181.68%	137.39%	100.00%	-
DPS	10.00	129.96	145.00	10.01	218.00	14.95	14.74	-6.25%
YoY %	-92.31%	-10.37%	1,348.55%	-95.41%	1,358.19%	1.42%	-	-
Horiz. %	67.84%	881.68%	983.72%	67.91%	1,478.97%	101.42%	100.00%	-
NAPS	1.7955	1.5207	2.1558	2.8784	2.5242	3.7522	3.6777	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.64%	102.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.88	3.43	2.03	2.62	2.08	2.90	3.20	-
P/RPS	0.87	0.72	0.34	0.40	0.31	0.39	0.45	11.60%
YoY %	20.83%	111.76%	-15.00%	29.03%	-20.51%	-13.33%	-	-
Horiz. %	193.33%	160.00%	75.56%	88.89%	68.89%	86.67%	100.00%	-
P/EPS	18.01	10.82	5.72	6.37	9.57	17.74	26.89	-6.45%
YoY %	66.45%	89.16%	-10.20%	-33.44%	-46.05%	-34.03%	-	-
Horiz. %	66.98%	40.24%	21.27%	23.69%	35.59%	65.97%	100.00%	-
EY	5.55	9.24	17.50	15.69	10.45	5.64	3.72	6.89%
YoY %	-39.94%	-47.20%	11.54%	50.14%	85.28%	51.61%	-	-
Horiz. %	149.19%	248.39%	470.43%	421.77%	280.91%	151.61%	100.00%	-
DY	2.05	37.90	71.43	3.82	104.81	5.17	4.61	-12.62%
YoY %	-94.59%	-46.94%	1,769.90%	-96.36%	1,927.27%	12.15%	-	-
Horiz. %	44.47%	822.13%	1,549.46%	82.86%	2,273.54%	112.15%	100.00%	-
P/NAPS	2.72	2.26	0.94	0.91	0.82	0.77	0.87	20.91%
YoY %	20.35%	140.43%	3.30%	10.98%	6.49%	-11.49%	-	-
Horiz. %	312.64%	259.77%	108.05%	104.60%	94.25%	88.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	-
Price	4.82	3.40	1.82	2.58	2.29	2.80	3.20	-
P/RPS	0.86	0.71	0.31	0.39	0.34	0.37	0.45	11.39%
YoY %	21.13%	129.03%	-20.51%	14.71%	-8.11%	-17.78%	-	-
Horiz. %	191.11%	157.78%	68.89%	86.67%	75.56%	82.22%	100.00%	-
P/EPS	17.78	10.73	5.12	6.28	10.54	17.13	26.89	-6.65%
YoY %	65.70%	109.57%	-18.47%	-40.42%	-38.47%	-36.30%	-	-
Horiz. %	66.12%	39.90%	19.04%	23.35%	39.20%	63.70%	100.00%	-
EY	5.62	9.32	19.52	15.93	9.49	5.84	3.72	7.11%
YoY %	-39.70%	-52.25%	22.54%	67.86%	62.50%	56.99%	-	-
Horiz. %	151.08%	250.54%	524.73%	428.23%	255.11%	156.99%	100.00%	-
DY	2.07	38.24	79.67	3.88	95.20	5.36	4.61	-12.48%
YoY %	-94.59%	-52.00%	1,953.35%	-95.92%	1,676.12%	16.27%	-	-
Horiz. %	44.90%	829.50%	1,728.20%	84.16%	2,065.08%	116.27%	100.00%	-
P/NAPS	2.69	2.24	0.84	0.90	0.90	0.75	0.87	20.68%
YoY %	20.09%	166.67%	-6.67%	0.00%	20.00%	-13.79%	-	-
Horiz. %	309.20%	257.47%	96.55%	103.45%	103.45%	86.21%	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