[CCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	597,636	579,088	658,566	670,994	669,216	629,396	640,574	-4.52%
YoY %	3.20%	-12.07%	-1.85%	0.27%	6.33%	-1.74%	-	-
Horiz. %	93.30%	90.40%	102.81%	104.75%	104.47%	98.26%	100.00%	-
PBT	73,422	9,864	11,010	15,510	11,222	9,668	51,808	26.19%
YoY %	644.34%	-10.41%	-29.01%	38.21%	16.07%	-81.34%	-	-
Horiz. %	141.72%	19.04%	21.25%	29.94%	21.66%	18.66%	100.00%	-
Tax	-5,396	6,292	-3,566	-2,661	-908	-3,524	-6,112	-7.97%
YoY %	-185.76%	276.44%	-34.01%	-193.06%	74.23%	42.34%	-	-
Horiz. %	88.29%	-102.95%	58.34%	43.54%	14.86%	57.66%	100.00%	-
NP	68,026	16,156	7,444	12,849	10,314	6,144	45,696	30.40%
YoY %	321.06%	117.03%	-42.07%	24.58%	67.87%	-86.55%	-	-
Horiz. %	148.87%	35.36%	16.29%	28.12%	22.57%	13.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,026	16,156	7,444	12,849	10,314	6,144	45,696	30.40%
YoY %	321.06%	117.03%	-42.07%	24.58%	67.87%	-86.55%	-	-
Horiz. %	148.87%	35.36%	16.29%	28.12%	22.57%	13.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.35%	-63.79%	32.39%	17.16%	8.09%	36.45%	11.80%	-
YoY %	111.52%	-296.94%	88.75%	112.11%	-77.81%	208.90%	-	-
Horiz. %	62.29%	-540.59%	274.49%	145.42%	68.56%	308.90%	100.00%	-
Total Cost	529,610	562,932	651,122	658,145	658,902	623,252	594,878	-7.46%
YoY %	-5.92%	-13.54%	-1.07%	-0.11%	5.72%	4.77%	-	-
Horiz. %	89.03%	94.63%	109.45%	110.64%	110.76%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,874	291,543	287,525	290,056	289,315	289,717	287,292	6.98%
YoY %	9.03%	1.40%	-0.87%	0.26%	-0.14%	0.84%	-	-
Horiz. %	110.64%	101.48%	100.08%	100.96%	100.70%	100.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	282,098	-	10,073	6,713	10,072	-	214,577	20.02%
YoY %	0.00%	-	50.05%	-33.35%	0.00%	-	-	-
Horiz. %	131.47%	-	4.69%	3.13%	4.69%	-	100.00%	-
Div Payout %	414.69%	-	135.32%	52.25%	97.66%	-	469.58%	-
YoY %	0.00%	-	158.99%	-46.50%	0.00%	-	-	-
Horiz. %	88.31%	-	28.82%	11.13%	20.80%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	317,874	291,543	287,525	290,056	289,315	289,717	287,292	6.98%
YoY %	9.03%	1.40%	-0.87%	0.26%	-0.14%	0.84%	-	-
Horiz. %	110.64%	101.48%	100.08%	100.96%	100.70%	100.84%	100.00%	-
NOSH	100,749	100,723	100,730	100,700	100,722	101,052	100,740	0.00%
YoY %	0.03%	-0.01%	0.03%	-0.02%	-0.33%	0.31%	-	-
Horiz. %	100.01%	99.98%	99.99%	99.96%	99.98%	100.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	11.38%	2.79%	1.13%	1.91%	1.54%	0.98%	7.13%	-
YoY %	307.89%	146.90%	-40.84%	24.03%	57.14%	-86.26%	-	-
Horiz. %	159.61%	39.13%	15.85%	26.79%	21.60%	13.74%	100.00%	-
ROE	21.40%	5.54%	2.59%	4.43%	3.56%	2.12%	15.91%	-
YoY %	286.28%	113.90%	-41.53%	24.44%	67.92%	-86.68%	-	-
Horiz. %	134.51%	34.82%	16.28%	27.84%	22.38%	13.32%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	593.19	574.93	653.79	666.33	664.41	622.84	635.86	-4.52%
YoY %	3.18%	-12.06%	-1.88%	0.29%	6.67%	-2.05%	-	-
Horiz. %	93.29%	90.42%	102.82%	104.79%	104.49%	97.95%	100.00%	-
EPS	67.52	16.04	7.39	12.76	10.24	6.08	45.36	30.40%
YoY %	320.95%	117.05%	-42.08%	24.61%	68.42%	-86.60%	-	-
Horiz. %	148.85%	35.36%	16.29%	28.13%	22.57%	13.40%	100.00%	-
DPS	280.00	0.00	10.00	6.67	10.00	0.00	213.00	20.02%
YoY %	0.00%	0.00%	49.93%	-33.30%	0.00%	0.00%	-	-
Horiz. %	131.46%	0.00%	4.69%	3.13%	4.69%	0.00%	100.00%	-
NAPS	3.1551	2.8945	2.8544	2.8804	2.8724	2.867	2.8518	6.97%
YoY %	9.00%	1.40%	-0.90%	0.28%	0.19%	0.53%	-	-
Horiz. %	110.64%	101.50%	100.09%	101.00%	100.72%	100.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,674
RPS	593.22	574.81	653.70	666.03	664.27	624.74	635.84	-4.52%
YoY %	3.20%	-12.07%	-1.85%	0.26%	6.33%	-1.75%	-	-
Horiz. %	93.30%	90.40%	102.81%	104.75%	104.47%	98.25%	100.00%	-
EPS	67.52	16.04	7.39	12.75	10.24	6.10	45.36	30.40%
YoY %	320.95%	117.05%	-42.04%	24.51%	67.87%	-86.55%	-	-
Horiz. %	148.85%	35.36%	16.29%	28.11%	22.57%	13.45%	100.00%	-
DPS	280.01	0.00	10.00	6.66	10.00	0.00	212.99	20.02%
YoY %	0.00%	0.00%	50.15%	-33.40%	0.00%	0.00%	-	-
Horiz. %	131.47%	0.00%	4.70%	3.13%	4.70%	0.00%	100.00%	-
NAPS	3.1552	2.8939	2.854	2.8791	2.8718	2.8758	2.8517	6.98%
YoY %	9.03%	1.40%	-0.87%	0.25%	-0.14%	0.85%	-	-
Horiz. %	110.64%	101.48%	100.08%	100.96%	100.70%	100.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.19	2.20	2.56	2.62	2.20	2.29	2.15	-
P/RPS	0.37	0.38	0.39	0.39	0.33	0.37	0.34	5.80%
YoY %	-2.63%	-2.56%	0.00%	18.18%	-10.81%	8.82%	-	-
Horiz. %	108.82%	111.76%	114.71%	114.71%	97.06%	108.82%	100.00%	-
P/EPS	3.24	13.72	34.64	20.53	21.48	37.66	4.74	-22.42%
YoY %	-76.38%	-60.39%	68.73%	-4.42%	-42.96%	694.51%	-	-
Horiz. %	68.35%	289.45%	730.80%	433.12%	453.16%	794.51%	100.00%	-
EY	30.83	7.29	2.89	4.87	4.65	2.66	21.10	28.79%
YoY %	322.91%	152.25%	-40.66%	4.73%	74.81%	-87.39%	-	-
Horiz. %	146.11%	34.55%	13.70%	23.08%	22.04%	12.61%	100.00%	-
DY	127.85	0.00	3.91	2.54	4.55	0.00	99.07	18.55%
YoY %	0.00%	0.00%	53.94%	-44.18%	0.00%	0.00%	-	-
Horiz. %	129.05%	0.00%	3.95%	2.56%	4.59%	0.00%	100.00%	-
P/NAPS	0.69	0.76	0.90	0.91	0.77	0.80	0.75	-5.41%
YoY %	-9.21%	-15.56%	-1.10%	18.18%	-3.75%	6.67%	-	-
Horiz. %	92.00%	101.33%	120.00%	121.33%	102.67%	106.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	-
Price	2.30	2.25	2.16	2.58	2.30	2.60	2.25	-
P/RPS	0.39	0.39	0.33	0.39	0.35	0.42	0.35	7.48%
YoY %	0.00%	18.18%	-15.38%	11.43%	-16.67%	20.00%	-	-
Horiz. %	111.43%	111.43%	94.29%	111.43%	100.00%	120.00%	100.00%	-
P/EPS	3.41	14.03	29.23	20.22	22.46	42.76	4.96	-22.12%
YoY %	-75.69%	-52.00%	44.56%	-9.97%	-47.47%	762.10%	-	-
Horiz. %	68.75%	282.86%	589.31%	407.66%	452.82%	862.10%	100.00%	-
EY	29.36	7.13	3.42	4.95	4.45	2.34	20.16	28.51%
YoY %	311.78%	108.48%	-30.91%	11.24%	90.17%	-88.39%	-	-
Horiz. %	145.63%	35.37%	16.96%	24.55%	22.07%	11.61%	100.00%	-
DY	121.74	0.00	4.63	2.58	4.35	0.00	94.67	18.27%
YoY %	0.00%	0.00%	79.46%	-40.69%	0.00%	0.00%	-	-
Horiz. %	128.59%	0.00%	4.89%	2.73%	4.59%	0.00%	100.00%	-
P/NAPS	0.73	0.78	0.76	0.90	0.80	0.91	0.79	-5.13%
YoY %	-6.41%	2.63%	-15.56%	12.50%	-12.09%	15.19%	-	-
Horiz. %	92.41%	98.73%	96.20%	113.92%	101.27%	115.19%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

146,878,900

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,100

HSI-HUZ

0.24

+0.05

106,910,700

MYEG

0.975

-0.045

92,684,000

YNHPROP

0.495

-0.11

91,581,100

AHB-WC

0.07

0.00

83,302,800

DNEX

0.435

-0.03

68,218,900

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,601,500

More active Stocks

THETA

1.70

+0.22

19,631,100

PENTA

5.10

+0.17

3,897,700

AIRPORT

9.74

+0.14

1,669,300

UTDPLT

24.20

+0.12

82,800

PTT

2.34

+0.11

2,940,600

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,221,900

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

640,400

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

MPI

38.66

-0.20

17,500

HLFG

17.24

-0.16

37,200

PCHEM

6.37

-0.15

1,599,200

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More