[CCB] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 320,584 300,019 281,423 212,002 241,842 292,826 319,889 0.15% QoQ % 6.85% 6.61% 32.75% -12.34% -17.41% -8.46% - Horiz. % 100.22% 93.79% 87.98% 66.27% 75.60% 91.54% 100.00%
PBT 9,444 11,749 3,281 3,215 -940 5,290 2,537 140.77% QoQ % -19.62% 258.09% 2.05% 442.02% -117.77% 108.51% - Horiz. % 372.25% 463.11% 129.33% 126.72% -37.05% 208.51% 100.00%
Tax -2,968 -3,195 -2,187 -1,112 -855 -1,897 -3,642 -12.79% QoQ % 7.10% -46.09% -96.67% -30.06% 54.93% 47.91% - Horiz. % 81.49% 87.73% 60.05% 30.53% 23.48% 52.09% 100.00%
NP 6,476 8,554 1,094 2,103 -1,795 3,393 -1,105 - QoQ % -24.29% 681.90% -47.98% 217.16% -152.90% 407.06% - Horiz. % -586.06% -774.12% -99.00% -190.32% 162.44% -307.06% 100.00%
NP to SH 6,476 8,554 1,094 2,103 -1,795 3,393 -1,105 - QoQ % -24.29% 681.90% -47.98% 217.16% -152.90% 407.06% - Horiz. % -586.06% -774.12% -99.00% -190.32% 162.44% -307.06% 100.00%
Tax Rate 31.43 % 27.19 % 66.66 % 34.59 % - % 35.86 % 143.56 % -63.78% QoQ % 15.59% -59.21% 92.71% 0.00% 0.00% -75.02% - Horiz. % 21.89% 18.94% 46.43% 24.09% 0.00% 24.98% 100.00%
Total Cost 314,108 291,465 280,329 209,899 243,637 289,433 320,994 -1.44% QoQ % 7.77% 3.97% 33.55% -13.85% -15.82% -9.83% - Horiz. % 97.85% 90.80% 87.33% 65.39% 75.90% 90.17% 100.00%
Net Worth 255,892 249,847 240,780 239,773 237,758 239,773 235,743 5.64% QoQ % 2.42% 3.77% 0.42% 0.85% -0.84% 1.71% - Horiz. % 108.55% 105.98% 102.14% 101.71% 100.85% 101.71% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 255,892 249,847 240,780 239,773 237,758 239,773 235,743 5.64% QoQ % 2.42% 3.77% 0.42% 0.85% -0.84% 1.71% - Horiz. % 108.55% 105.98% 102.14% 101.71% 100.85% 101.71% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.02 % 2.85 % 0.39 % 0.99 % -0.74 % 1.16 % -0.35 % - QoQ % -29.12% 630.77% -60.61% 233.78% -163.79% 431.43% - Horiz. % -577.14% -814.29% -111.43% -282.86% 211.43% -331.43% 100.00%
ROE 2.53 % 3.42 % 0.45 % 0.88 % -0.75 % 1.42 % -0.47 % - QoQ % -26.02% 660.00% -48.86% 217.33% -152.82% 402.13% - Horiz. % -538.30% -727.66% -95.74% -187.23% 159.57% -302.13% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 318.21 297.80 279.34 210.43 240.05 290.66 317.52 0.15% QoQ % 6.85% 6.61% 32.75% -12.34% -17.41% -8.46% - Horiz. % 100.22% 93.79% 87.98% 66.27% 75.60% 91.54% 100.00%
EPS 6.43 8.49 1.09 2.08 -1.78 3.37 -1.10 - QoQ % -24.26% 678.90% -47.60% 216.85% -152.82% 406.36% - Horiz. % -584.55% -771.82% -99.09% -189.09% 161.82% -306.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5400 2.4800 2.3900 2.3800 2.3600 2.3800 2.3400 5.64% QoQ % 2.42% 3.77% 0.42% 0.85% -0.84% 1.71% - Horiz. % 108.55% 105.98% 102.14% 101.71% 100.85% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 318.21 297.80 279.34 210.43 240.05 290.66 317.52 0.15% QoQ % 6.85% 6.61% 32.75% -12.34% -17.41% -8.46% - Horiz. % 100.22% 93.79% 87.98% 66.27% 75.60% 91.54% 100.00%
EPS 6.43 8.49 1.09 2.08 -1.78 3.37 -1.10 - QoQ % -24.26% 678.90% -47.60% 216.85% -152.82% 406.36% - Horiz. % -584.55% -771.82% -99.09% -189.09% 161.82% -306.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5400 2.4800 2.3900 2.3800 2.3600 2.3800 2.3400 5.64% QoQ % 2.42% 3.77% 0.42% 0.85% -0.84% 1.71% - Horiz. % 108.55% 105.98% 102.14% 101.71% 100.85% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.6000 2.4300 2.1400 2.2600 2.4300 2.4100 1.7500 -
P/RPS 0.82 0.82 0.77 1.07 1.01 0.83 0.55 30.60% QoQ % 0.00% 6.49% -28.04% 5.94% 21.69% 50.91% - Horiz. % 149.09% 149.09% 140.00% 194.55% 183.64% 150.91% 100.00%
P/EPS 40.45 28.62 197.07 108.27 -136.38 71.56 -159.55 - QoQ % 41.33% -85.48% 82.02% 179.39% -290.58% 144.85% - Horiz. % -25.35% -17.94% -123.52% -67.86% 85.48% -44.85% 100.00%
EY 2.47 3.49 0.51 0.92 -0.73 1.40 -0.63 - QoQ % -29.23% 584.31% -44.57% 226.03% -152.14% 322.22% - Horiz. % -392.06% -553.97% -80.95% -146.03% 115.87% -222.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.02 0.98 0.90 0.95 1.03 1.01 0.75 22.82% QoQ % 4.08% 8.89% -5.26% -7.77% 1.98% 34.67% - Horiz. % 136.00% 130.67% 120.00% 126.67% 137.33% 134.67% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/07/22 26/04/22 - 01/11/21 28/07/21 23/04/21 25/02/21 -
Price 2.6800 2.4700 2.1700 2.1900 2.3900 2.4000 1.6200 -
P/RPS 0.84 0.83 0.78 1.04 1.00 0.83 0.51 39.59% QoQ % 1.20% 6.41% -25.00% 4.00% 20.48% 62.75% - Horiz. % 164.71% 162.75% 152.94% 203.92% 196.08% 162.75% 100.00%
P/EPS 41.69 29.09 199.83 104.91 -134.14 71.26 -147.70 - QoQ % 43.31% -85.44% 90.48% 178.21% -288.24% 148.25% - Horiz. % -28.23% -19.70% -135.29% -71.03% 90.82% -48.25% 100.00%
EY 2.40 3.44 0.50 0.95 -0.75 1.40 -0.68 - QoQ % -30.23% 588.00% -47.37% 226.67% -153.57% 305.88% - Horiz. % -352.94% -505.88% -73.53% -139.71% 110.29% -205.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.06 1.00 0.91 0.92 1.01 1.01 0.69 33.24% QoQ % 6.00% 9.89% -1.09% -8.91% 0.00% 46.38% - Horiz. % 153.62% 144.93% 131.88% 133.33% 146.38% 146.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CCB - Q2 financial results - 30 June 2022.pdf 
