[CCB] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	645,990	650,540	726,452	744,558	786,230	865,392	812,991	-3.75%
YoY %	-0.70%	-10.45%	-2.43%	-5.30%	-9.15%	6.45%	-	-
Horiz. %	79.46%	80.02%	89.36%	91.58%	96.71%	106.45%	100.00%	-
PBT	11,060	47,652	35,164	21,987	21,642	85,235	105,788	-31.34%
YoY %	-76.79%	35.51%	59.93%	1.59%	-74.61%	-19.43%	-	-
Horiz. %	10.45%	45.04%	33.24%	20.78%	20.46%	80.57%	100.00%	-
Tax	-1,112	-5,570	-9,318	-9,953	-9,743	-29,043	-38,377	-44.54%
YoY %	80.04%	40.22%	6.38%	-2.16%	66.45%	24.32%	-	-
Horiz. %	2.90%	14.51%	24.28%	25.93%	25.39%	75.68%	100.00%	-
NP	9,948	42,082	25,846	12,034	11,899	56,192	67,411	-27.28%
YoY %	-76.36%	62.82%	114.77%	1.13%	-78.82%	-16.64%	-	-
Horiz. %	14.76%	62.43%	38.34%	17.85%	17.65%	83.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,948	42,082	25,846	12,034	11,899	56,192	67,411	-27.28%
YoY %	-76.36%	62.82%	114.77%	1.13%	-78.82%	-16.64%	-	-
Horiz. %	14.76%	62.43%	38.34%	17.85%	17.65%	83.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.05%	11.69%	26.50%	45.27%	45.02%	34.07%	36.28%	-
YoY %	-14.03%	-55.89%	-41.46%	0.56%	32.14%	-6.09%	-	-
Horiz. %	27.70%	32.22%	73.04%	124.78%	124.09%	93.91%	100.00%	-
Total Cost	636,042	608,458	700,606	732,524	774,331	809,200	745,580	-2.61%
YoY %	4.53%	-13.15%	-4.36%	-5.40%	-4.31%	8.53%	-	-
Horiz. %	85.31%	81.61%	93.97%	98.25%	103.86%	108.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,543	289,717	408,926	376,528	373,261	588,347	587,423	-11.01%
YoY %	0.63%	-29.15%	8.60%	0.88%	-36.56%	0.16%	-	-
Horiz. %	49.63%	49.32%	69.61%	64.10%	63.54%	100.16%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	10,072	214,584	15,114	15,062	11,087	39,178	38,586	-20.04%
YoY %	-95.31%	1,319.77%	0.35%	35.85%	-71.70%	1.53%	-	-
Horiz. %	26.10%	556.12%	39.17%	39.03%	28.73%	101.53%	100.00%	-
Div Payout %	101.26%	509.92%	58.48%	125.17%	93.18%	69.72%	57.24%	-
YoY %	-80.14%	771.96%	-53.28%	34.33%	33.65%	21.80%	-	-
Horiz. %	176.90%	890.85%	102.17%	218.68%	162.79%	121.80%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	291,543	289,717	408,926	376,528	373,261	588,347	587,423	-11.01%
YoY %	0.63%	-29.15%	8.60%	0.88%	-36.56%	0.16%	-	-
Horiz. %	49.63%	49.32%	69.61%	64.10%	63.54%	100.16%	100.00%	-
NOSH	100,723	101,052	100,782	100,689	100,761	98,057	97,903	0.47%
YoY %	-0.33%	0.27%	0.09%	-0.07%	2.76%	0.16%	-	-
Horiz. %	102.88%	103.22%	102.94%	102.85%	102.92%	100.16%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	1.54%	6.47%	3.56%	1.62%	1.51%	6.49%	8.29%	-
YoY %	-76.20%	81.74%	119.75%	7.28%	-76.73%	-21.71%	-	-
Horiz. %	18.58%	78.05%	42.94%	19.54%	18.21%	78.29%	100.00%	-
ROE	3.41%	14.53%	6.32%	3.20%	3.19%	9.55%	11.48%	-
YoY %	-76.53%	129.91%	97.50%	0.31%	-66.60%	-16.81%	-	-
Horiz. %	29.70%	126.57%	55.05%	27.87%	27.79%	83.19%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	641.35	643.76	720.81	739.46	780.29	882.53	830.40	-4.21%
YoY %	-0.37%	-10.69%	-2.52%	-5.23%	-11.58%	6.28%	-	-
Horiz. %	77.23%	77.52%	86.80%	89.05%	93.97%	106.28%	100.00%	-
EPS	9.88	41.64	25.65	11.95	11.81	57.30	68.85	-27.62%
YoY %	-76.27%	62.34%	114.64%	1.19%	-79.39%	-16.78%	-	-
Horiz. %	14.35%	60.48%	37.25%	17.36%	17.15%	83.22%	100.00%	-
DPS	10.00	213.00	15.00	15.00	11.00	40.00	39.41	-20.41%
YoY %	-95.31%	1,320.00%	0.00%	36.36%	-72.50%	1.50%	-	-
Horiz. %	25.37%	540.47%	38.06%	38.06%	27.91%	101.50%	100.00%	-
NAPS	2.8945	2.867	4.0575	3.7395	3.7044	6.00	6.00	-11.43%
YoY %	0.96%	-29.34%	8.50%	0.95%	-38.26%	0.00%	-	-
Horiz. %	48.24%	47.78%	67.62%	62.32%	61.74%	100.00%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 100,689
RPS	641.21	645.73	721.08	739.05	780.42	858.99	806.98	-3.75%
YoY %	-0.70%	-10.45%	-2.43%	-5.30%	-9.15%	6.45%	-	-
Horiz. %	79.46%	80.02%	89.36%	91.58%	96.71%	106.45%	100.00%	-
EPS	9.87	41.77	25.65	11.95	11.81	55.78	66.91	-27.28%
YoY %	-76.37%	62.85%	114.64%	1.19%	-78.83%	-16.63%	-	-
Horiz. %	14.75%	62.43%	38.34%	17.86%	17.65%	83.37%	100.00%	-
DPS	10.00	213.00	15.00	14.95	11.01	38.89	38.30	-20.03%
YoY %	-95.31%	1,320.00%	0.33%	35.79%	-71.69%	1.54%	-	-
Horiz. %	26.11%	556.14%	39.16%	39.03%	28.75%	101.54%	100.00%	-
NAPS	2.8939	2.8758	4.059	3.7374	3.705	5.84	5.8308	-11.01%
YoY %	0.63%	-29.15%	8.60%	0.87%	-36.56%	0.16%	-	-
Horiz. %	49.63%	49.32%	69.61%	64.10%	63.54%	100.16%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	2.20	2.29	2.40	2.95	3.36	4.88	5.70	-
P/RPS	0.34	0.36	0.33	0.40	0.43	0.55	0.69	-11.11%
YoY %	-5.56%	9.09%	-17.50%	-6.98%	-21.82%	-20.29%	-	-
Horiz. %	49.28%	52.17%	47.83%	57.97%	62.32%	79.71%	100.00%	-
P/EPS	22.27	5.50	9.36	24.68	28.45	8.52	8.28	17.90%
YoY %	304.91%	-41.24%	-62.07%	-13.25%	233.92%	2.90%	-	-
Horiz. %	268.96%	66.43%	113.04%	298.07%	343.60%	102.90%	100.00%	-
EY	4.49	18.18	10.69	4.05	3.51	11.74	12.08	-15.19%
YoY %	-75.30%	70.07%	163.95%	15.38%	-70.10%	-2.81%	-	-
Horiz. %	37.17%	150.50%	88.49%	33.53%	29.06%	97.19%	100.00%	-
DY	4.55	93.01	6.25	5.08	3.27	8.20	6.91	-6.72%
YoY %	-95.11%	1,388.16%	23.03%	55.35%	-60.12%	18.67%	-	-
Horiz. %	65.85%	1,346.02%	90.45%	73.52%	47.32%	118.67%	100.00%	-
P/NAPS	0.76	0.80	0.59	0.79	0.91	0.81	0.95	-3.64%
YoY %	-5.00%	35.59%	-25.32%	-13.19%	12.35%	-14.74%	-	-
Horiz. %	80.00%	84.21%	62.11%	83.16%	95.79%	85.26%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	25/04/08	10/05/07	10/05/06	09/05/05	12/05/04	05/05/03	06/05/02	-
Price	2.25	2.60	2.43	3.10	3.30	4.70	5.80	-
P/RPS	0.35	0.40	0.34	0.42	0.42	0.53	0.70	-10.90%
YoY %	-12.50%	17.65%	-19.05%	0.00%	-20.75%	-24.29%	-	-
Horiz. %	50.00%	57.14%	48.57%	60.00%	60.00%	75.71%	100.00%	-
P/EPS	22.78	6.24	9.48	25.94	27.94	8.20	8.42	18.02%
YoY %	265.06%	-34.18%	-63.45%	-7.16%	240.73%	-2.61%	-	-
Horiz. %	270.55%	74.11%	112.59%	308.08%	331.83%	97.39%	100.00%	-
EY	4.39	16.02	10.55	3.86	3.58	12.19	11.87	-15.26%
YoY %	-72.60%	51.85%	173.32%	7.82%	-70.63%	2.70%	-	-
Horiz. %	36.98%	134.96%	88.88%	32.52%	30.16%	102.70%	100.00%	-
DY	4.44	81.92	6.17	4.84	3.33	8.51	6.80	-6.85%
YoY %	-94.58%	1,227.71%	27.48%	45.35%	-60.87%	25.15%	-	-
Horiz. %	65.29%	1,204.71%	90.74%	71.18%	48.97%	125.15%	100.00%	-
P/NAPS	0.78	0.91	0.60	0.83	0.89	0.78	0.97	-3.56%
YoY %	-14.29%	51.67%	-27.71%	-6.74%	14.10%	-19.59%	-	-
Horiz. %	80.41%	93.81%	61.86%	85.57%	91.75%	80.41%	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