[CCB] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	650,540	726,452	744,558	786,230	865,392	812,991	661,360	-0.27%
YoY %	-10.45%	-2.43%	-5.30%	-9.15%	6.45%	22.93%	-	-
Horiz. %	98.36%	109.84%	112.58%	118.88%	130.85%	122.93%	100.00%	-
PBT	47,652	35,164	21,987	21,642	85,235	105,788	89,432	-9.95%
YoY %	35.51%	59.93%	1.59%	-74.61%	-19.43%	18.29%	-	-
Horiz. %	53.28%	39.32%	24.59%	24.20%	95.31%	118.29%	100.00%	-
Tax	-5,570	-9,318	-9,953	-9,743	-29,043	-38,377	-27,161	-23.19%
YoY %	40.22%	6.38%	-2.16%	66.45%	24.32%	-41.29%	-	-
Horiz. %	20.51%	34.31%	36.64%	35.87%	106.93%	141.29%	100.00%	-
NP	42,082	25,846	12,034	11,899	56,192	67,411	62,271	-6.31%
YoY %	62.82%	114.77%	1.13%	-78.82%	-16.64%	8.25%	-	-
Horiz. %	67.58%	41.51%	19.33%	19.11%	90.24%	108.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,082	25,846	12,034	11,899	56,192	67,411	62,271	-6.31%
YoY %	62.82%	114.77%	1.13%	-78.82%	-16.64%	8.25%	-	-
Horiz. %	67.58%	41.51%	19.33%	19.11%	90.24%	108.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.69%	26.50%	45.27%	45.02%	34.07%	36.28%	30.37%	-
YoY %	-55.89%	-41.46%	0.56%	32.14%	-6.09%	19.46%	-	-
Horiz. %	38.49%	87.26%	149.06%	148.24%	112.18%	119.46%	100.00%	-
Total Cost	608,458	700,606	732,524	774,331	809,200	745,580	599,089	0.25%
YoY %	-13.15%	-4.36%	-5.40%	-4.31%	8.53%	24.45%	-	-
Horiz. %	101.56%	116.95%	122.27%	129.25%	135.07%	124.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,717	408,926	376,528	373,261	588,347	587,423	558,319	-10.35%
YoY %	-29.15%	8.60%	0.88%	-36.56%	0.16%	5.21%	-	-
Horiz. %	51.89%	73.24%	67.44%	66.85%	105.38%	105.21%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	214,584	15,114	15,062	11,087	39,178	38,586	39,056	32.81%
YoY %	1,319.77%	0.35%	35.85%	-71.70%	1.53%	-1.20%	-	-
Horiz. %	549.43%	38.70%	38.57%	28.39%	100.31%	98.80%	100.00%	-
Div Payout %	509.92%	58.48%	125.17%	93.18%	69.72%	57.24%	62.72%	-
YoY %	771.96%	-53.28%	34.33%	33.65%	21.80%	-8.74%	-	-
Horiz. %	813.01%	93.24%	199.57%	148.57%	111.16%	91.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	289,717	408,926	376,528	373,261	588,347	587,423	558,319	-10.35%
YoY %	-29.15%	8.60%	0.88%	-36.56%	0.16%	5.21%	-	-
Horiz. %	51.89%	73.24%	67.44%	66.85%	105.38%	105.21%	100.00%	-
NOSH	101,052	100,782	100,689	100,761	98,057	97,903	97,858	0.53%
YoY %	0.27%	0.09%	-0.07%	2.76%	0.16%	0.05%	-	-
Horiz. %	103.26%	102.99%	102.89%	102.97%	100.20%	100.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	6.47%	3.56%	1.62%	1.51%	6.49%	8.29%	9.42%	-
YoY %	81.74%	119.75%	7.28%	-76.73%	-21.71%	-12.00%	-	-
Horiz. %	68.68%	37.79%	17.20%	16.03%	68.90%	88.00%	100.00%	-
ROE	14.53%	6.32%	3.20%	3.19%	9.55%	11.48%	11.15%	-
YoY %	129.91%	97.50%	0.31%	-66.60%	-16.81%	2.96%	-	-
Horiz. %	130.31%	56.68%	28.70%	28.61%	85.65%	102.96%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	643.76	720.81	739.46	780.29	882.53	830.40	675.84	-0.80%
YoY %	-10.69%	-2.52%	-5.23%	-11.58%	6.28%	22.87%	-	-
Horiz. %	95.25%	106.65%	109.41%	115.45%	130.58%	122.87%	100.00%	-
EPS	41.64	25.65	11.95	11.81	57.30	68.85	63.63	-6.82%
YoY %	62.34%	114.64%	1.19%	-79.39%	-16.78%	8.20%	-	-
Horiz. %	65.44%	40.31%	18.78%	18.56%	90.05%	108.20%	100.00%	-
DPS	213.00	15.00	15.00	11.00	40.00	39.41	40.00	32.12%
YoY %	1,320.00%	0.00%	36.36%	-72.50%	1.50%	-1.48%	-	-
Horiz. %	532.50%	37.50%	37.50%	27.50%	100.00%	98.52%	100.00%	-
NAPS	2.867	4.0575	3.7395	3.7044	6.00	6.00	5.7054	-10.83%
YoY %	-29.34%	8.50%	0.95%	-38.26%	0.00%	5.16%	-	-
Horiz. %	50.25%	71.12%	65.54%	64.93%	105.16%	105.16%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 100,761
RPS	645.73	721.08	739.05	780.42	858.99	806.98	656.47	-0.27%
YoY %	-10.45%	-2.43%	-5.30%	-9.15%	6.45%	22.93%	-	-
Horiz. %	98.36%	109.84%	112.58%	118.88%	130.85%	122.93%	100.00%	-
EPS	41.77	25.65	11.95	11.81	55.78	66.91	61.81	-6.31%
YoY %	62.85%	114.64%	1.19%	-78.83%	-16.63%	8.25%	-	-
Horiz. %	67.58%	41.50%	19.33%	19.11%	90.24%	108.25%	100.00%	-
DPS	213.00	15.00	14.95	11.01	38.89	38.30	38.77	32.81%
YoY %	1,320.00%	0.33%	35.79%	-71.69%	1.54%	-1.21%	-	-
Horiz. %	549.39%	38.69%	38.56%	28.40%	100.31%	98.79%	100.00%	-
NAPS	2.8758	4.059	3.7374	3.705	5.84	5.8308	5.5419	-10.35%
YoY %	-29.15%	8.60%	0.87%	-36.56%	0.16%	5.21%	-	-
Horiz. %	51.89%	73.24%	67.44%	66.85%	105.38%	105.21%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	2.29	2.40	2.95	3.36	4.88	5.70	4.80	-
P/RPS	0.36	0.33	0.40	0.43	0.55	0.69	0.71	-10.69%
YoY %	9.09%	-17.50%	-6.98%	-21.82%	-20.29%	-2.82%	-	-
Horiz. %	50.70%	46.48%	56.34%	60.56%	77.46%	97.18%	100.00%	-
P/EPS	5.50	9.36	24.68	28.45	8.52	8.28	7.54	-5.11%
YoY %	-41.24%	-62.07%	-13.25%	233.92%	2.90%	9.81%	-	-
Horiz. %	72.94%	124.14%	327.32%	377.32%	113.00%	109.81%	100.00%	-
EY	18.18	10.69	4.05	3.51	11.74	12.08	13.26	5.39%
YoY %	70.07%	163.95%	15.38%	-70.10%	-2.81%	-8.90%	-	-
Horiz. %	137.10%	80.62%	30.54%	26.47%	88.54%	91.10%	100.00%	-
DY	93.01	6.25	5.08	3.27	8.20	6.91	8.33	49.47%
YoY %	1,388.16%	23.03%	55.35%	-60.12%	18.67%	-17.05%	-	-
Horiz. %	1,116.57%	75.03%	60.98%	39.26%	98.44%	82.95%	100.00%	-
P/NAPS	0.80	0.59	0.79	0.91	0.81	0.95	0.84	-0.80%
YoY %	35.59%	-25.32%	-13.19%	12.35%	-14.74%	13.10%	-	-
Horiz. %	95.24%	70.24%	94.05%	108.33%	96.43%	113.10%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	10/05/07	10/05/06	09/05/05	12/05/04	05/05/03	06/05/02	02/05/01	-
Price	2.60	2.43	3.10	3.30	4.70	5.80	4.80	-
P/RPS	0.40	0.34	0.42	0.42	0.53	0.70	0.71	-9.11%
YoY %	17.65%	-19.05%	0.00%	-20.75%	-24.29%	-1.41%	-	-
Horiz. %	56.34%	47.89%	59.15%	59.15%	74.65%	98.59%	100.00%	-
P/EPS	6.24	9.48	25.94	27.94	8.20	8.42	7.54	-3.10%
YoY %	-34.18%	-63.45%	-7.16%	240.73%	-2.61%	11.67%	-	-
Horiz. %	82.76%	125.73%	344.03%	370.56%	108.75%	111.67%	100.00%	-
EY	16.02	10.55	3.86	3.58	12.19	11.87	13.26	3.20%
YoY %	51.85%	173.32%	7.82%	-70.63%	2.70%	-10.48%	-	-
Horiz. %	120.81%	79.56%	29.11%	27.00%	91.93%	89.52%	100.00%	-
DY	81.92	6.17	4.84	3.33	8.51	6.80	8.33	46.34%
YoY %	1,227.71%	27.48%	45.35%	-60.87%	25.15%	-18.37%	-	-
Horiz. %	983.43%	74.07%	58.10%	39.98%	102.16%	81.63%	100.00%	-
P/NAPS	0.91	0.60	0.83	0.89	0.78	0.97	0.84	1.34%
YoY %	51.67%	-27.71%	-6.74%	14.10%	-19.59%	15.48%	-	-
Horiz. %	108.33%	71.43%	98.81%	105.95%	92.86%	115.48%	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