admin

文档

74

关注

2

好评

0
XLS

CCB估值模型

阅读 976 下载 0 大小 155K 总页数 29 页 2022-11-13 分享
价格: 5 共享币
下载文档
/ 29
全屏查看
CCB估值模型
还有 29 页未读 ,您可以 继续阅读 或 下载文档
1、本文档共计 29 页,下载后文档不带水印,支持完整阅读内容或进行编辑。
2、当您付费下载文档后,您只拥有了使用权限,并不意味着购买了版权,文档只能用于自身使用,不得用于其他商业用途(如 [转卖]进行直接盈利或[编辑后售卖]进行间接盈利)。
3、本站所有内容均由合作方或网友上传,本站不对文档的完整性、权威性及其观点立场正确性做任何保证或承诺!文档内容仅供研究参考,付费前请自行鉴别。
4、如文档内容存在违规,或者侵犯商业秘密、侵犯著作权等,请点击“违规举报”。
Income StatementFor the year ended 31 December(Expressed in millions of Renminbi unless otherwise stated)Interest incomeYOY growthInterest expenseof interest incomeNet interest incomeFee and commission incomeYOY growthFee and commission expenseof fee and commission incomeNet fee and commission incomeDividend incomeNet gain arising from dealing securitiesNet gain arising from investment securitiesNet gain arising from foreign currency dealingOther operating (loss)/incomeOperating incomeOperating expensesof operating incomeProvisions for impairment losses on-loans and advances to customersof interest incomeothersImpairment lossesProfit before taxIncome taxof profit before taxNet profitProfit MarginBasic and diluted earnings per share(in RMB)No.of shares in 2006:224,689 millionAnnual Growth Rate Based on Projected Net ProfitPastPro Forma200220032004200520062007E116.554132.471147.196173,601215,189279,74613.66%11.12%17.94%23.96%30.00%-37.68841,532-45.708-57.050-74,821-100.70832.34%31.35%31.05%32.86%34.77%36.00%78.86690.939101.488116,551140,368179.0374.1295.1597,3529.26114.62719,74624.95%42.51%25.97%57.94%35.00%-467-578-881-806-1.056-2,37011.31%11.20%11.98%8.70%7.22%12.00%3.6624.5816,4718.45513.57117,3771,049952777546424551713003064556198053204792.7011.9271,0121,316301392509-1,306-6,068-7,8889309611,7242,0861.6672,16785,19998.604113,976128,714151,593193,364-42,700-50.740-53.419-58.092-66,662-87,01450.12%51.46%46.87%45.13%43.97%45.00%42,49947,86460.55770,62284,931106,350-19.602-9,662-6.109-13,706-18.997-25,17716.82%7.29%4.15%7.90%8.83%9.00%495-500-3,249-1,552-217-282-20,097-10.162-9.358-15.258-19.214-25,45922,40237,70251,19955,36465,71780,891-11,068-15.169-2,159-8,268-19,398-27,50349.41%40.23%4.22%14.93%29.52%34.00%11,33422,53349.04047.09646.31953,3889.72%17.01%33.32%27.13%21.52%19.08%0.060.120.260.240.210.2498.81%117.64%-3.96%-1.65%15.26%123,354140,714160,565186,570227,470296,4422008E2009E2010E2011E2012E335,695399,477459.398519.120576,22320.00%19.00%15.00%13.00%11.00%-120.850-143.812-165.383-186.883-207.44036.00%36.00%36.00%36.00%36.00%214.845255,665294.015332.237368.78326.06533.88540.66248.79457.57732.00%30.00%20.00%20.00%18.00%-3,128-4,066-4.879-5,855-6.90912.00%12.00%12.00%12.00%12.00%22,93729,81935,78242,93950,6686617879051.0231.1359661,1491.3211.4931,6581.5791,8792,1602.4412,710-9,466-11,265-12,954-14,638-16,2492.6013,0953.5594,0214,464234,122281.129324.789369.516413,169-105,355-126,508-146,155-166.282-185,92645.00%45.00%45.00%45.00%45.00%128,767154.621178.634203,234227.243-36.926-43.942-45.940-46,721-51.86011.00%11.00%10.00%9.00%9.00%-339-403-523-581-37,265-44.345-46,403-47244-52.44191,502110,276132,231155,990174,802-22,876-27,569-33,058-38.997-43,70025.00%25.00%25.00%25.00%25.00%68,62782.70799,173116.992131,10120.44%20.70%21.59%22.54%22.75%0.310.370.440.520.5828.54%20.52%19.91%17.97%12.06%358,100429,007495,052562.255627,519
文档评分
    请如实的对该文档进行评分
  • 0
发表评论

服务电话

15987183307

QQ:1136111231
关注我们 :

QQ- Archiver-手机版-小黑屋-经典-文库- 与你共享

Powered by ynjie.com Array© 2001-2013 ynjie.com  滇ICP备19007624号-1