[CCB] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Cumulative Result
Revenue	556,807	658,566	640,574	760,682	757,262	871,761	807,872	-6.00%
YoY %	-15.45%	2.81%	-15.79%	0.45%	-13.13%	7.91%	-	-
Horiz. %	68.92%	81.52%	79.29%	94.16%	93.74%	107.91%	100.00%	-
PBT	47,579	11,010	51,808	33,428	25,588	38,391	87,806	-9.69%
YoY %	332.14%	-78.75%	54.98%	30.64%	-33.35%	-56.28%	-	-
Horiz. %	54.19%	12.54%	59.00%	38.07%	29.14%	43.72%	100.00%	-
Tax	-794	-3,566	-6,112	-9,520	-10,766	-14,087	-30,342	-45.48%
YoY %	77.73%	41.66%	35.80%	11.57%	23.57%	53.57%	-	-
Horiz. %	2.62%	11.75%	20.14%	31.38%	35.48%	46.43%	100.00%	-
NP	46,785	7,444	45,696	23,908	14,822	24,304	57,464	-3.36%
YoY %	528.49%	-83.71%	91.13%	61.30%	-39.01%	-57.71%	-	-
Horiz. %	81.42%	12.95%	79.52%	41.61%	25.79%	42.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,785	7,444	45,696	23,908	14,822	24,304	57,464	-3.36%
YoY %	528.49%	-83.71%	91.13%	61.30%	-39.01%	-57.71%	-	-
Horiz. %	81.42%	12.95%	79.52%	41.61%	25.79%	42.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.67%	32.39%	11.80%	28.48%	42.07%	36.69%	34.56%	-
YoY %	-94.84%	174.49%	-58.57%	-32.30%	14.66%	6.16%	-	-
Horiz. %	4.83%	93.72%	34.14%	82.41%	121.73%	106.16%	100.00%	-
Total Cost	510,022	651,122	594,878	736,774	742,440	847,457	750,408	-6.22%
YoY %	-21.67%	9.45%	-19.26%	-0.76%	-12.39%	12.93%	-	-
Horiz. %	67.97%	86.77%	79.27%	98.18%	98.94%	112.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,212	287,525	287,292	385,862	373,875	360,391	663,873	-16.28%
YoY %	-20.63%	0.08%	-25.55%	3.21%	3.74%	-45.71%	-	-
Horiz. %	34.38%	43.31%	43.28%	58.12%	56.32%	54.29%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	146,077	10,073	214,577	15,112	15,114	434,561	39,196	24.49%
YoY %	1,350.18%	-95.31%	1,319.91%	-0.01%	-96.52%	1,008.69%	-	-
Horiz. %	372.68%	25.70%	547.45%	38.55%	38.56%	1,108.69%	100.00%	-
Div Payout %	312.23%	135.32%	469.58%	63.21%	101.97%	1,788.03%	68.21%	-
YoY %	130.73%	-71.18%	642.89%	-38.01%	-94.30%	2,521.36%	-	-
Horiz. %	457.75%	198.39%	688.43%	92.67%	149.49%	2,621.36%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	228,212	287,525	287,292	385,862	373,875	360,391	663,873	-16.28%
YoY %	-20.63%	0.08%	-25.55%	3.21%	3.74%	-45.71%	-	-
Horiz. %	34.38%	43.31%	43.28%	58.12%	56.32%	54.29%	100.00%	-
NOSH	100,742	100,730	100,740	100,750	100,761	98,317	97,991	0.46%
YoY %	0.01%	-0.01%	-0.01%	-0.01%	2.49%	0.33%	-	-
Horiz. %	102.81%	102.80%	102.81%	102.82%	102.83%	100.33%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	8.40%	1.13%	7.13%	3.14%	1.96%	2.79%	7.11%	-
YoY %	643.36%	-84.15%	127.07%	60.20%	-29.75%	-60.76%	-	-
Horiz. %	118.14%	15.89%	100.28%	44.16%	27.57%	39.24%	100.00%	-
ROE	20.50%	2.59%	15.91%	6.20%	3.96%	6.74%	8.66%	-
YoY %	691.51%	-83.72%	156.61%	56.57%	-41.25%	-22.17%	-	-
Horiz. %	236.72%	29.91%	183.72%	71.59%	45.73%	77.83%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	552.70	653.79	635.86	755.02	751.54	886.68	824.43	-6.44%
YoY %	-15.46%	2.82%	-15.78%	0.46%	-15.24%	7.55%	-	-
Horiz. %	67.04%	79.30%	77.13%	91.58%	91.16%	107.55%	100.00%	-
EPS	46.44	7.39	45.36	23.73	14.71	24.72	58.65	-3.81%
YoY %	528.42%	-83.71%	91.15%	61.32%	-40.49%	-57.85%	-	-
Horiz. %	79.18%	12.60%	77.34%	40.46%	25.08%	42.15%	100.00%	-
DPS	145.00	10.00	213.00	15.00	15.00	442.00	40.00	23.91%
YoY %	1,350.00%	-95.31%	1,320.00%	0.00%	-96.61%	1,005.00%	-	-
Horiz. %	362.50%	25.00%	532.50%	37.50%	37.50%	1,105.00%	100.00%	-
NAPS	2.2653	2.8544	2.8518	3.8299	3.7105	3.6656	6.7748	-16.67%
YoY %	-20.64%	0.09%	-25.54%	3.22%	1.22%	-45.89%	-	-
Horiz. %	33.44%	42.13%	42.09%	56.53%	54.77%	54.11%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 100,759
RPS	552.69	653.70	635.84	755.06	751.66	865.31	801.90	-6.00%
YoY %	-15.45%	2.81%	-15.79%	0.45%	-13.13%	7.91%	-	-
Horiz. %	68.92%	81.52%	79.29%	94.16%	93.73%	107.91%	100.00%	-
EPS	46.44	7.39	45.36	23.73	14.71	24.12	57.04	-3.36%
YoY %	528.42%	-83.71%	91.15%	61.32%	-39.01%	-57.71%	-	-
Horiz. %	81.42%	12.96%	79.52%	41.60%	25.79%	42.29%	100.00%	-
DPS	145.00	10.00	212.99	15.00	15.00	431.35	38.91	24.48%
YoY %	1,350.00%	-95.30%	1,319.93%	0.00%	-96.52%	1,008.58%	-	-
Horiz. %	372.65%	25.70%	547.39%	38.55%	38.55%	1,108.58%	100.00%	-
NAPS	2.2653	2.854	2.8517	3.8301	3.7111	3.5773	6.5896	-16.28%
YoY %	-20.63%	0.08%	-25.55%	3.21%	3.74%	-45.71%	-	-
Horiz. %	34.38%	43.31%	43.28%	58.12%	56.32%	54.29%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	2.00	2.56	2.15	2.42	3.08	3.06	4.20	-
P/RPS	0.36	0.39	0.34	0.32	0.41	0.35	0.51	-5.63%
YoY %	-7.69%	14.71%	6.25%	-21.95%	17.14%	-31.37%	-	-
Horiz. %	70.59%	76.47%	66.67%	62.75%	80.39%	68.63%	100.00%	-
P/EPS	4.31	34.64	4.74	10.20	20.94	12.38	7.16	-8.10%
YoY %	-87.56%	630.80%	-53.53%	-51.29%	69.14%	72.91%	-	-
Horiz. %	60.20%	483.80%	66.20%	142.46%	292.46%	172.91%	100.00%	-
EY	23.22	2.89	21.10	9.81	4.78	8.08	13.96	8.84%
YoY %	703.46%	-86.30%	115.09%	105.23%	-40.84%	-42.12%	-	-
Horiz. %	166.33%	20.70%	151.15%	70.27%	34.24%	57.88%	100.00%	-
DY	72.50	3.91	99.07	6.20	4.87	144.44	9.52	40.22%
YoY %	1,754.22%	-96.05%	1,497.90%	27.31%	-96.63%	1,417.23%	-	-
Horiz. %	761.55%	41.07%	1,040.65%	65.13%	51.16%	1,517.23%	100.00%	-
P/NAPS	0.88	0.90	0.75	0.63	0.83	0.83	0.62	6.00%
YoY %	-2.22%	20.00%	19.05%	-24.10%	0.00%	33.87%	-	-
Horiz. %	141.94%	145.16%	120.97%	101.61%	133.87%	133.87%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	26/02/08	27/02/07	27/02/06	17/02/05	18/02/04	24/02/03	-
Price	2.00	2.16	2.25	2.32	3.02	3.36	4.24	-
P/RPS	0.36	0.33	0.35	0.31	0.40	0.38	0.51	-5.63%
YoY %	9.09%	-5.71%	12.90%	-22.50%	5.26%	-25.49%	-	-
Horiz. %	70.59%	64.71%	68.63%	60.78%	78.43%	74.51%	100.00%	-
P/EPS	4.31	29.23	4.96	9.78	20.53	13.59	7.23	-8.25%
YoY %	-85.25%	489.31%	-49.28%	-52.36%	51.07%	87.97%	-	-
Horiz. %	59.61%	404.29%	68.60%	135.27%	283.96%	187.97%	100.00%	-
EY	23.22	3.42	20.16	10.23	4.87	7.36	13.83	9.01%
YoY %	578.95%	-83.04%	97.07%	110.06%	-33.83%	-46.78%	-	-
Horiz. %	167.90%	24.73%	145.77%	73.97%	35.21%	53.22%	100.00%	-
DY	72.50	4.63	94.67	6.47	4.97	131.55	9.43	40.44%
YoY %	1,465.87%	-95.11%	1,363.21%	30.18%	-96.22%	1,295.02%	-	-
Horiz. %	768.82%	49.10%	1,003.92%	68.61%	52.70%	1,395.02%	100.00%	-
P/NAPS	0.88	0.76	0.79	0.61	0.81	0.92	0.63	5.72%
YoY %	15.79%	-3.80%	29.51%	-24.69%	-11.96%	46.03%	-	-
Horiz. %	139.68%	120.63%	125.40%	96.83%	128.57%	146.03%	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