[CCB] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	682,657	594,758	497,641	527,361	645,990	650,540	726,452	-1.03%
YoY %	14.78%	19.52%	-5.64%	-18.36%	-0.70%	-10.45%	-	-
Horiz. %	93.97%	81.87%	68.50%	72.59%	88.92%	89.55%	100.00%	-
PBT	35,041	36,147	40,169	50,145	11,060	47,652	35,164	-0.05%
YoY %	-3.06%	-10.01%	-19.89%	353.39%	-76.79%	35.51%	-	-
Horiz. %	99.65%	102.80%	114.23%	142.60%	31.45%	135.51%	100.00%	-
Tax	-7,890	-8,263	-9,874	-2,786	-1,112	-5,570	-9,318	-2.73%
YoY %	4.51%	16.32%	-254.41%	-150.54%	80.04%	40.22%	-	-
Horiz. %	84.67%	88.68%	105.97%	29.90%	11.93%	59.78%	100.00%	-
NP	27,151	27,884	30,295	47,359	9,948	42,082	25,846	0.82%
YoY %	-2.63%	-7.96%	-36.03%	376.07%	-76.36%	62.82%	-	-
Horiz. %	105.05%	107.89%	117.21%	183.24%	38.49%	162.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,151	27,884	30,295	47,359	9,948	42,082	25,846	0.82%
YoY %	-2.63%	-7.96%	-36.03%	376.07%	-76.36%	62.82%	-	-
Horiz. %	105.05%	107.89%	117.21%	183.24%	38.49%	162.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.52%	22.86%	24.58%	5.56%	10.05%	11.69%	26.50%	-
YoY %	-1.49%	-7.00%	342.09%	-44.68%	-14.03%	-55.89%	-	-
Horiz. %	84.98%	86.26%	92.75%	20.98%	37.92%	44.11%	100.00%	-
Total Cost	655,506	566,874	467,346	480,002	636,042	608,458	700,606	-1.10%
YoY %	15.64%	21.30%	-2.64%	-24.53%	4.53%	-13.15%	-	-
Horiz. %	93.56%	80.91%	66.71%	68.51%	90.78%	86.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,051	183,110	174,372	232,775	291,543	289,717	408,926	-11.29%
YoY %	8.71%	5.01%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.29%	70.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	10,075	10,074	130,927	146,092	10,072	214,584	15,114	-6.53%
YoY %	0.01%	-92.31%	-10.38%	1,350.48%	-95.31%	1,319.77%	-	-
Horiz. %	66.66%	66.65%	866.26%	966.60%	66.64%	1,419.77%	100.00%	-
Div Payout %	37.11%	36.13%	432.18%	308.48%	101.26%	509.92%	58.48%	-
YoY %	2.71%	-91.64%	40.10%	204.64%	-80.14%	771.96%	-	-
Horiz. %	63.46%	61.78%	739.02%	527.50%	173.15%	871.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	199,051	183,110	174,372	232,775	291,543	289,717	408,926	-11.29%
YoY %	8.71%	5.01%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.29%	70.85%	100.00%	-
NOSH	100,745	100,693	100,700	100,720	100,723	101,052	100,782	-0.00%
YoY %	0.05%	-0.01%	-0.02%	-0.00%	-0.33%	0.27%	-	-
Horiz. %	99.96%	99.91%	99.92%	99.94%	99.94%	100.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	3.98%	4.69%	6.09%	8.98%	1.54%	6.47%	3.56%	-
YoY %	-15.14%	-22.99%	-32.18%	483.12%	-76.20%	81.74%	-	-
Horiz. %	111.80%	131.74%	171.07%	252.25%	43.26%	181.74%	100.00%	-
ROE	13.64%	15.23%	17.37%	20.35%	3.41%	14.53%	6.32%	-
YoY %	-10.44%	-12.32%	-14.64%	496.77%	-76.53%	129.91%	-	-
Horiz. %	215.82%	240.98%	274.84%	321.99%	53.96%	229.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	677.61	590.66	494.18	523.59	641.35	643.76	720.81	-1.02%
YoY %	14.72%	19.52%	-5.62%	-18.36%	-0.37%	-10.69%	-	-
Horiz. %	94.01%	81.94%	68.56%	72.64%	88.98%	89.31%	100.00%	-
EPS	26.95	27.69	30.08	47.02	9.88	41.64	25.65	0.82%
YoY %	-2.67%	-7.95%	-36.03%	375.91%	-76.27%	62.34%	-	-
Horiz. %	105.07%	107.95%	117.27%	183.31%	38.52%	162.34%	100.00%	-
DPS	10.00	10.00	130.00	145.00	10.00	213.00	15.00	-6.52%
YoY %	0.00%	-92.31%	-10.34%	1,350.00%	-95.31%	1,320.00%	-	-
Horiz. %	66.67%	66.67%	866.67%	966.67%	66.67%	1,420.00%	100.00%	-
NAPS	1.9758	1.8185	1.7316	2.3111	2.8945	2.867	4.0575	-11.29%
YoY %	8.65%	5.02%	-25.07%	-20.16%	0.96%	-29.34%	-	-
Horiz. %	48.70%	44.82%	42.68%	56.96%	71.34%	70.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,720
RPS	677.61	590.36	493.96	523.46	641.21	645.73	721.08	-1.03%
YoY %	14.78%	19.52%	-5.64%	-18.36%	-0.70%	-10.45%	-	-
Horiz. %	93.97%	81.87%	68.50%	72.59%	88.92%	89.55%	100.00%	-
EPS	26.95	27.68	30.07	47.01	9.87	41.77	25.65	0.82%
YoY %	-2.64%	-7.95%	-36.03%	376.29%	-76.37%	62.85%	-	-
Horiz. %	105.07%	107.91%	117.23%	183.27%	38.48%	162.85%	100.00%	-
DPS	10.00	10.00	129.96	145.01	10.00	213.00	15.00	-6.52%
YoY %	0.00%	-92.31%	-10.38%	1,350.10%	-95.31%	1,320.00%	-	-
Horiz. %	66.67%	66.67%	866.40%	966.73%	66.67%	1,420.00%	100.00%	-
NAPS	1.9758	1.8176	1.7308	2.3105	2.8939	2.8758	4.059	-11.29%
YoY %	8.70%	5.02%	-25.09%	-20.16%	0.63%	-29.15%	-	-
Horiz. %	48.68%	44.78%	42.64%	56.92%	71.30%	70.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	3.00	4.72	5.26	2.05	2.20	2.29	2.40	-
P/RPS	0.44	0.80	1.06	0.39	0.34	0.36	0.33	4.90%
YoY %	-45.00%	-24.53%	171.79%	14.71%	-5.56%	9.09%	-	-
Horiz. %	133.33%	242.42%	321.21%	118.18%	103.03%	109.09%	100.00%	-
P/EPS	11.13	17.04	17.48	4.36	22.27	5.50	9.36	2.92%
YoY %	-34.68%	-2.52%	300.92%	-80.42%	304.91%	-41.24%	-	-
Horiz. %	118.91%	182.05%	186.75%	46.58%	237.93%	58.76%	100.00%	-
EY	8.98	5.87	5.72	22.94	4.49	18.18	10.69	-2.86%
YoY %	52.98%	2.62%	-75.07%	410.91%	-75.30%	70.07%	-	-
Horiz. %	84.00%	54.91%	53.51%	214.59%	42.00%	170.07%	100.00%	-
DY	3.33	2.12	24.71	70.73	4.55	93.01	6.25	-9.95%
YoY %	57.08%	-91.42%	-65.06%	1,454.51%	-95.11%	1,388.16%	-	-
Horiz. %	53.28%	33.92%	395.36%	1,131.68%	72.80%	1,488.16%	100.00%	-
P/NAPS	1.52	2.60	3.04	0.89	0.76	0.80	0.59	17.06%
YoY %	-41.54%	-14.47%	241.57%	17.11%	-5.00%	35.59%	-	-
Horiz. %	257.63%	440.68%	515.25%	150.85%	128.81%	135.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	20/04/12	20/04/11	27/04/10	21/04/09	25/04/08	10/05/07	10/05/06	-
Price	2.94	4.50	5.15	2.18	2.25	2.60	2.43	-
P/RPS	0.43	0.76	1.04	0.42	0.35	0.40	0.34	3.98%
YoY %	-43.42%	-26.92%	147.62%	20.00%	-12.50%	17.65%	-	-
Horiz. %	126.47%	223.53%	305.88%	123.53%	102.94%	117.65%	100.00%	-
P/EPS	10.91	16.25	17.12	4.64	22.78	6.24	9.48	2.36%
YoY %	-32.86%	-5.08%	268.97%	-79.63%	265.06%	-34.18%	-	-
Horiz. %	115.08%	171.41%	180.59%	48.95%	240.30%	65.82%	100.00%	-
EY	9.17	6.15	5.84	21.57	4.39	16.02	10.55	-2.30%
YoY %	49.11%	5.31%	-72.93%	391.34%	-72.60%	51.85%	-	-
Horiz. %	86.92%	58.29%	55.36%	204.45%	41.61%	151.85%	100.00%	-
DY	3.40	2.22	25.24	66.51	4.44	81.92	6.17	-9.44%
YoY %	53.15%	-91.20%	-62.05%	1,397.97%	-94.58%	1,227.71%	-	-
Horiz. %	55.11%	35.98%	409.08%	1,077.96%	71.96%	1,327.71%	100.00%	-
P/NAPS	1.49	2.47	2.97	0.94	0.78	0.91	0.60	16.35%
YoY %	-39.68%	-16.84%	215.96%	20.51%	-14.29%	51.67%	-	-
Horiz. %	248.33%	411.67%	495.00%	156.67%	130.00%	151.67%	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