[CCB] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	645,468	644,545	566,735	481,141	594,273	662,046	667,896	-0.56%
YoY %	0.14%	13.73%	17.79%	-19.04%	-10.24%	-0.88%	-	-
Horiz. %	96.64%	96.50%	84.85%	72.04%	88.98%	99.12%	100.00%	-
PBT	25,847	35,085	34,897	36,784	40,089	45,562	28,638	-1.69%
YoY %	-26.33%	0.54%	-5.13%	-8.24%	-12.01%	59.10%	-	-
Horiz. %	90.25%	122.51%	121.86%	128.44%	139.99%	159.10%	100.00%	-
Tax	-2,642	-10,267	-7,587	-4,826	-4,343	-4,180	-6,858	-14.68%
YoY %	74.27%	-35.32%	-57.21%	-11.12%	-3.90%	39.05%	-	-
Horiz. %	38.52%	149.71%	110.63%	70.37%	63.33%	60.95%	100.00%	-
NP	23,205	24,818	27,310	31,958	35,746	41,382	21,780	1.06%
YoY %	-6.50%	-9.12%	-14.54%	-10.60%	-13.62%	90.00%	-	-
Horiz. %	106.54%	113.95%	125.39%	146.73%	164.12%	190.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,205	24,818	27,310	31,958	35,746	41,382	21,780	1.06%
YoY %	-6.50%	-9.12%	-14.54%	-10.60%	-13.62%	90.00%	-	-
Horiz. %	106.54%	113.95%	125.39%	146.73%	164.12%	190.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.22%	29.26%	21.74%	13.12%	10.83%	9.17%	23.95%	-
YoY %	-65.07%	34.59%	65.70%	21.14%	18.10%	-61.71%	-	-
Horiz. %	42.67%	122.17%	90.77%	54.78%	45.22%	38.29%	100.00%	-
Total Cost	622,263	619,727	539,425	449,183	558,527	620,664	646,116	-0.62%
YoY %	0.41%	14.89%	20.09%	-19.58%	-10.01%	-3.94%	-	-
Horiz. %	96.31%	95.92%	83.49%	69.52%	86.44%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,616	186,287	180,883	153,199	217,183	289,981	254,296	-4.27%
YoY %	5.01%	2.99%	18.07%	-29.46%	-25.10%	14.03%	-	-
Horiz. %	76.92%	73.26%	71.13%	60.24%	85.41%	114.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	43.43%	40.60%	36.88%	409.69%	408.67%	24.36%	1,008.37%	-
YoY %	6.97%	10.09%	-91.00%	0.25%	1,577.63%	-97.58%	-	-
Horiz. %	4.31%	4.03%	3.66%	40.63%	40.53%	2.42%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	195,616	186,287	180,883	153,199	217,183	289,981	254,296	-4.27%
YoY %	5.01%	2.99%	18.07%	-29.46%	-25.10%	14.03%	-	-
Horiz. %	76.92%	73.26%	71.13%	60.24%	85.41%	114.03%	100.00%	-
NOSH	100,745	100,696	100,765	100,809	100,641	100,674	100,246	0.08%
YoY %	0.05%	-0.07%	-0.04%	0.17%	-0.03%	0.43%	-	-
Horiz. %	100.50%	100.45%	100.52%	100.56%	100.39%	100.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.60%	3.85%	4.82%	6.64%	6.02%	6.25%	3.26%	-
YoY %	-6.49%	-20.12%	-27.41%	10.30%	-3.68%	91.72%	-	-
Horiz. %	110.43%	118.10%	147.85%	203.68%	184.66%	191.72%	100.00%	-
ROE	11.86%	13.32%	15.10%	20.86%	16.46%	14.27%	8.56%	-
YoY %	-10.96%	-11.79%	-27.61%	26.73%	15.35%	66.71%	-	-
Horiz. %	138.55%	155.61%	176.40%	243.69%	192.29%	166.71%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	640.69	640.09	562.43	477.28	590.49	657.61	666.25	-0.64%
YoY %	0.09%	13.81%	17.84%	-19.17%	-10.21%	-1.30%	-	-
Horiz. %	96.16%	96.07%	84.42%	71.64%	88.63%	98.70%	100.00%	-
EPS	23.03	24.65	27.10	31.70	35.52	41.10	21.73	0.97%
YoY %	-6.57%	-9.04%	-14.51%	-10.75%	-13.58%	89.14%	-	-
Horiz. %	105.98%	113.44%	124.71%	145.88%	163.46%	189.14%	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	1.9417	1.85	1.7951	1.5197	2.158	2.8804	2.5367	-4.35%
YoY %	4.96%	3.06%	18.12%	-29.58%	-25.08%	13.55%	-	-
Horiz. %	76.54%	72.93%	70.77%	59.91%	85.07%	113.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,809
RPS	640.69	639.78	562.54	477.58	589.88	657.15	662.96	-0.56%
YoY %	0.14%	13.73%	17.79%	-19.04%	-10.24%	-0.88%	-	-
Horiz. %	96.64%	96.50%	84.85%	72.04%	88.98%	99.12%	100.00%	-
EPS	23.03	24.63	27.11	31.72	35.48	41.08	21.62	1.05%
YoY %	-6.50%	-9.15%	-14.53%	-10.60%	-13.63%	90.01%	-	-
Horiz. %	106.52%	113.92%	125.39%	146.72%	164.11%	190.01%	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	1.9417	1.8491	1.7955	1.5207	2.1558	2.8784	2.5242	-4.27%
YoY %	5.01%	2.99%	18.07%	-29.46%	-25.10%	14.03%	-	-
Horiz. %	76.92%	73.25%	71.13%	60.24%	85.41%	114.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.86	3.28	4.88	3.43	2.03	2.62	2.08	-
P/RPS	0.45	0.51	0.87	0.72	0.34	0.40	0.31	6.40%
YoY %	-11.76%	-41.38%	20.83%	111.76%	-15.00%	29.03%	-	-
Horiz. %	145.16%	164.52%	280.65%	232.26%	109.68%	129.03%	100.00%	-
P/EPS	12.42	13.31	18.01	10.82	5.72	6.37	9.57	4.43%
YoY %	-6.69%	-26.10%	66.45%	89.16%	-10.20%	-33.44%	-	-
Horiz. %	129.78%	139.08%	188.19%	113.06%	59.77%	66.56%	100.00%	-
EY	8.05	7.51	5.55	9.24	17.50	15.69	10.45	-4.25%
YoY %	7.19%	35.32%	-39.94%	-47.20%	11.54%	50.14%	-	-
Horiz. %	77.03%	71.87%	53.11%	88.42%	167.46%	150.14%	100.00%	-
DY	3.50	3.05	2.05	37.90	71.43	3.82	104.81	-43.22%
YoY %	14.75%	48.78%	-94.59%	-46.94%	1,769.90%	-96.36%	-	-
Horiz. %	3.34%	2.91%	1.96%	36.16%	68.15%	3.64%	100.00%	-
P/NAPS	1.47	1.77	2.72	2.26	0.94	0.91	0.82	10.20%
YoY %	-16.95%	-34.93%	20.35%	140.43%	3.30%	10.98%	-	-
Horiz. %	179.27%	215.85%	331.71%	275.61%	114.63%	110.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/12	28/10/11	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	-
Price	2.80	3.37	4.82	3.40	1.82	2.58	2.29	-
P/RPS	0.44	0.53	0.86	0.71	0.31	0.39	0.34	4.38%
YoY %	-16.98%	-38.37%	21.13%	129.03%	-20.51%	14.71%	-	-
Horiz. %	129.41%	155.88%	252.94%	208.82%	91.18%	114.71%	100.00%	-
P/EPS	12.16	13.67	17.78	10.73	5.12	6.28	10.54	2.40%
YoY %	-11.05%	-23.12%	65.70%	109.57%	-18.47%	-40.42%	-	-
Horiz. %	115.37%	129.70%	168.69%	101.80%	48.58%	59.58%	100.00%	-
EY	8.23	7.31	5.62	9.32	19.52	15.93	9.49	-2.34%
YoY %	12.59%	30.07%	-39.70%	-52.25%	22.54%	67.86%	-	-
Horiz. %	86.72%	77.03%	59.22%	98.21%	205.69%	167.86%	100.00%	-
DY	3.57	2.97	2.07	38.24	79.67	3.88	95.20	-42.11%
YoY %	20.20%	43.48%	-94.59%	-52.00%	1,953.35%	-95.92%	-	-
Horiz. %	3.75%	3.12%	2.17%	40.17%	83.69%	4.08%	100.00%	-
P/NAPS	1.44	1.82	2.69	2.24	0.84	0.90	0.90	8.14%
YoY %	-20.88%	-32.34%	20.09%	166.67%	-6.67%	0.00%	-	-
Horiz. %	160.00%	202.22%	298.89%	248.89%	93.33%	100.00%	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