[CCB] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	720,878	717,605	786,230	871,761	905,856	935,215	865,392	-11.43%
YoY %	0.46%	-8.73%	-9.81%	-3.76%	-3.14%	8.07%	-	-
Horiz. %	83.30%	82.92%	90.85%	100.74%	104.68%	108.07%	100.00%	-
PBT	24,499	30,700	21,642	38,391	52,403	67,970	85,235	-56.34%
YoY %	-20.20%	41.85%	-43.63%	-26.74%	-22.90%	-20.26%	-	-
Horiz. %	28.74%	36.02%	25.39%	45.04%	61.48%	79.74%	100.00%	-
Tax	-12,512	-13,033	-9,743	-14,087	-16,760	-21,558	-29,043	-42.87%
YoY %	4.00%	-33.77%	30.84%	15.95%	22.26%	25.77%	-	-
Horiz. %	43.08%	44.87%	33.55%	48.50%	57.71%	74.23%	100.00%	-
NP	11,987	17,667	11,899	24,304	35,643	46,412	56,192	-64.19%
YoY %	-32.15%	48.47%	-51.04%	-31.81%	-23.20%	-17.40%	-	-
Horiz. %	21.33%	31.44%	21.18%	43.25%	63.43%	82.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,987	17,667	11,899	24,304	35,643	46,412	56,192	-64.19%
YoY %	-32.15%	48.47%	-51.04%	-31.81%	-23.20%	-17.40%	-	-
Horiz. %	21.33%	31.44%	21.18%	43.25%	63.43%	82.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.07%	42.45%	45.02%	36.69%	31.98%	31.72%	34.07%	-
YoY %	20.31%	-5.71%	22.70%	14.73%	0.82%	-6.90%	-	-
Horiz. %	149.90%	124.60%	132.14%	107.69%	93.87%	93.10%	100.00%	-
Total Cost	708,891	699,938	774,331	847,457	870,213	888,803	809,200	-8.42%
YoY %	1.28%	-9.61%	-8.63%	-2.61%	-2.09%	9.84%	-	-
Horiz. %	87.60%	86.50%	95.69%	104.73%	107.54%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,505	372,326	373,261	359,788	662,447	664,277	588,347	-26.46%
YoY %	-0.49%	-0.25%	3.74%	-45.69%	-0.28%	12.91%	-	-
Horiz. %	62.97%	63.28%	63.44%	61.15%	112.59%	112.91%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	14,852	14,852	11,087	11,087	25,762	25,762	39,178	-47.52%
YoY %	0.00%	33.96%	0.00%	-56.96%	0.00%	-34.24%	-	-
Horiz. %	37.91%	37.91%	28.30%	28.30%	65.76%	65.76%	100.00%	-
Div Payout %	123.90%	84.07%	93.18%	45.62%	72.28%	55.51%	69.72%	-
YoY %	47.38%	-9.78%	104.25%	-36.88%	30.21%	-20.38%	-	-
Horiz. %	177.71%	120.58%	133.65%	65.43%	103.67%	79.62%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	370,505	372,326	373,261	359,788	662,447	664,277	588,347	-26.46%
YoY %	-0.49%	-0.25%	3.74%	-45.69%	-0.28%	12.91%	-	-
Horiz. %	62.97%	63.28%	63.44%	61.15%	112.59%	112.91%	100.00%	-
NOSH	100,724	100,737	100,761	98,152	98,072	97,846	98,057	1.80%
YoY %	-0.01%	-0.02%	2.66%	0.08%	0.23%	-0.22%	-	-
Horiz. %	102.72%	102.73%	102.76%	100.10%	100.02%	99.78%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	1.66%	2.46%	1.51%	2.79%	3.93%	4.96%	6.49%	-
YoY %	-32.52%	62.91%	-45.88%	-29.01%	-20.77%	-23.57%	-	-
Horiz. %	25.58%	37.90%	23.27%	42.99%	60.55%	76.43%	100.00%	-
ROE	3.24%	4.75%	3.19%	6.76%	5.38%	6.99%	9.55%	-
YoY %	-31.79%	48.90%	-52.81%	25.65%	-23.03%	-26.81%	-	-
Horiz. %	33.93%	49.74%	33.40%	70.79%	56.34%	73.19%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	715.69	712.35	780.29	888.17	923.66	955.80	882.53	-13.00%
YoY %	0.47%	-8.71%	-12.15%	-3.84%	-3.36%	8.30%	-	-
Horiz. %	81.10%	80.72%	88.42%	100.64%	104.66%	108.30%	100.00%	-
EPS	11.90	17.54	11.81	24.76	36.34	47.43	57.30	-64.83%
YoY %	-32.16%	48.52%	-52.30%	-31.87%	-23.38%	-17.23%	-	-
Horiz. %	20.77%	30.61%	20.61%	43.21%	63.42%	82.77%	100.00%	-
DPS	14.75	14.74	11.00	11.30	26.30	26.30	40.00	-48.48%
YoY %	0.07%	34.00%	-2.65%	-57.03%	0.00%	-34.25%	-	-
Horiz. %	36.88%	36.85%	27.50%	28.25%	65.75%	65.75%	100.00%	-
NAPS	3.6784	3.696	3.7044	3.6656	6.7547	6.789	6.00	-27.76%
YoY %	-0.48%	-0.23%	1.06%	-45.73%	-0.51%	13.15%	-	-
Horiz. %	61.31%	61.60%	61.74%	61.09%	112.58%	113.15%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 98,152
RPS	715.55	712.30	780.42	865.31	899.16	928.30	858.99	-11.43%
YoY %	0.46%	-8.73%	-9.81%	-3.76%	-3.14%	8.07%	-	-
Horiz. %	83.30%	82.92%	90.85%	100.74%	104.68%	108.07%	100.00%	-
EPS	11.90	17.54	11.81	24.12	35.38	46.07	55.78	-64.19%
YoY %	-32.16%	48.52%	-51.04%	-31.83%	-23.20%	-17.41%	-	-
Horiz. %	21.33%	31.44%	21.17%	43.24%	63.43%	82.59%	100.00%	-
DPS	14.74	14.74	11.01	11.01	25.57	25.57	38.89	-47.53%
YoY %	0.00%	33.88%	0.00%	-56.94%	0.00%	-34.25%	-	-
Horiz. %	37.90%	37.90%	28.31%	28.31%	65.75%	65.75%	100.00%	-
NAPS	3.6777	3.6957	3.705	3.5713	6.5755	6.5937	5.84	-26.46%
YoY %	-0.49%	-0.25%	3.74%	-45.69%	-0.28%	12.91%	-	-
Horiz. %	62.97%	63.28%	63.44%	61.15%	112.59%	112.91%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	3.20	3.26	3.36	3.06	5.40	5.10	4.88	-
P/RPS	0.45	0.46	0.43	0.34	0.58	0.53	0.55	-12.48%
YoY %	-2.17%	6.98%	26.47%	-41.38%	9.43%	-3.64%	-	-
Horiz. %	81.82%	83.64%	78.18%	61.82%	105.45%	96.36%	100.00%	-
P/EPS	26.89	18.59	28.45	12.36	14.86	10.75	8.52	114.71%
YoY %	44.65%	-34.66%	130.18%	-16.82%	38.23%	26.17%	-	-
Horiz. %	315.61%	218.19%	333.92%	145.07%	174.41%	126.17%	100.00%	-
EY	3.72	5.38	3.51	8.09	6.73	9.30	11.74	-53.42%
YoY %	-30.86%	53.28%	-56.61%	20.21%	-27.63%	-20.78%	-	-
Horiz. %	31.69%	45.83%	29.90%	68.91%	57.33%	79.22%	100.00%	-
DY	4.61	4.52	3.27	3.69	4.87	5.16	8.20	-31.81%
YoY %	1.99%	38.23%	-11.38%	-24.23%	-5.62%	-37.07%	-	-
Horiz. %	56.22%	55.12%	39.88%	45.00%	59.39%	62.93%	100.00%	-
P/NAPS	0.87	0.88	0.91	0.83	0.80	0.75	0.81	4.86%
YoY %	-1.14%	-3.30%	9.64%	3.75%	6.67%	-7.41%	-	-
Horiz. %	107.41%	108.64%	112.35%	102.47%	98.77%	92.59%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/10/04	02/08/04	12/05/04	18/02/04	28/10/03	28/07/03	05/05/03	-
Price	3.20	3.26	3.30	3.36	5.25	5.25	4.70	-
P/RPS	0.45	0.46	0.42	0.38	0.57	0.55	0.53	-10.30%
YoY %	-2.17%	9.52%	10.53%	-33.33%	3.64%	3.77%	-	-
Horiz. %	84.91%	86.79%	79.25%	71.70%	107.55%	103.77%	100.00%	-
P/EPS	26.89	18.59	27.94	13.57	14.45	11.07	8.20	120.24%
YoY %	44.65%	-33.46%	105.90%	-6.09%	30.53%	35.00%	-	-
Horiz. %	327.93%	226.71%	340.73%	165.49%	176.22%	135.00%	100.00%	-
EY	3.72	5.38	3.58	7.37	6.92	9.03	12.19	-54.57%
YoY %	-30.86%	50.28%	-51.42%	6.50%	-23.37%	-25.92%	-	-
Horiz. %	30.52%	44.13%	29.37%	60.46%	56.77%	74.08%	100.00%	-
DY	4.61	4.52	3.33	3.36	5.01	5.01	8.51	-33.47%
YoY %	1.99%	35.74%	-0.89%	-32.93%	0.00%	-41.13%	-	-
Horiz. %	54.17%	53.11%	39.13%	39.48%	58.87%	58.87%	100.00%	-
P/NAPS	0.87	0.88	0.89	0.92	0.78	0.77	0.78	7.53%
YoY %	-1.14%	-1.12%	-3.26%	17.95%	1.30%	-1.28%	-	-
Horiz. %	111.54%	112.82%	114.10%	117.95%	100.00%	98.72%	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