[CCB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	642,365	632,238	589,532	760,682	766,080	788,868	726,452	-7.86%
YoY %	1.60%	7.24%	-22.50%	-0.70%	-2.89%	8.59%	-	-
Horiz. %	88.42%	87.03%	81.15%	104.71%	105.46%	108.59%	100.00%	-
PBT	23,838	32,776	26,432	33,428	30,272	30,644	19,488	14.36%
YoY %	-27.27%	24.00%	-20.93%	10.43%	-1.21%	57.25%	-	-
Horiz. %	122.32%	168.19%	135.63%	171.53%	155.34%	157.25%	100.00%	-
Tax	-5,237	-6,498	-5,832	-9,520	-8,833	-8,902	-6,640	-14.62%
YoY %	19.41%	-11.42%	38.74%	-7.78%	0.78%	-34.07%	-	-
Horiz. %	78.87%	97.86%	87.83%	143.37%	133.03%	134.07%	100.00%	-
NP	18,601	26,278	20,600	23,908	21,438	21,742	12,848	27.94%
YoY %	-29.21%	27.56%	-13.84%	11.52%	-1.40%	69.22%	-	-
Horiz. %	144.78%	204.53%	160.34%	186.08%	166.86%	169.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,601	26,278	20,600	23,908	21,438	21,742	12,848	27.94%
YoY %	-29.21%	27.56%	-13.84%	11.52%	-1.40%	69.22%	-	-
Horiz. %	144.78%	204.53%	160.34%	186.08%	166.86%	169.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	19.83%	22.06%	28.48%	29.18%	29.05%	34.07%	-
YoY %	10.79%	-10.11%	-22.54%	-2.40%	0.45%	-14.73%	-	-
Horiz. %	64.48%	58.20%	64.75%	83.59%	85.65%	85.27%	100.00%	-
Total Cost	623,764	605,960	568,932	736,774	744,641	767,126	713,604	-8.57%
YoY %	2.94%	6.51%	-22.78%	-1.06%	-2.93%	7.50%	-	-
Horiz. %	87.41%	84.92%	79.73%	103.25%	104.35%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,519	405,676	408,926	385,862	378,057	376,656	376,528	-22.75%
YoY %	-37.01%	-0.79%	5.98%	2.06%	0.37%	0.03%	-	-
Horiz. %	67.86%	107.74%	108.60%	102.48%	100.41%	100.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	279,355	419,158	-	15,112	6,716	10,075	-	-
YoY %	-33.35%	0.00%	-	125.01%	-33.34%	0.00%	-	-
Horiz. %	2,772.75%	4,160.38%	-	150.00%	66.66%	100.00%	-	-
Div Payout %	1,501.81%	1,595.09%	-	63.21%	31.33%	46.34%	-	-
YoY %	-5.85%	0.00%	-	101.76%	-32.39%	0.00%	-	-
Horiz. %	3,240.85%	3,442.15%	-	136.40%	67.61%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	255,519	405,676	408,926	385,862	378,057	376,656	376,528	-22.75%
YoY %	-37.01%	-0.79%	5.98%	2.06%	0.37%	0.03%	-	-
Horiz. %	67.86%	107.74%	108.60%	102.48%	100.41%	100.03%	100.00%	-
NOSH	100,729	100,759	100,782	100,750	100,745	100,750	100,689	0.02%
YoY %	-0.03%	-0.02%	0.03%	0.00%	-0.00%	0.06%	-	-
Horiz. %	100.04%	100.07%	100.09%	100.06%	100.06%	100.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	2.90%	4.16%	3.49%	3.14%	2.80%	2.76%	1.77%	-
YoY %	-30.29%	19.20%	11.15%	12.14%	1.45%	55.93%	-	-
Horiz. %	163.84%	235.03%	197.18%	177.40%	158.19%	155.93%	100.00%	-
ROE	7.28%	6.48%	5.04%	6.20%	5.67%	5.77%	3.41%	-
YoY %	12.35%	28.57%	-18.71%	9.35%	-1.73%	69.21%	-	-
Horiz. %	213.49%	190.03%	147.80%	181.82%	166.28%	169.21%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	637.71	627.47	584.95	755.02	760.41	782.99	721.48	-7.89%
YoY %	1.63%	7.27%	-22.53%	-0.71%	-2.88%	8.53%	-	-
Horiz. %	88.39%	86.97%	81.08%	104.65%	105.40%	108.53%	100.00%	-
EPS	18.47	26.08	20.44	23.73	21.28	21.58	12.76	27.93%
YoY %	-29.18%	27.59%	-13.86%	11.51%	-1.39%	69.12%	-	-
Horiz. %	144.75%	204.39%	160.19%	185.97%	166.77%	169.12%	100.00%	-
DPS	277.33	416.00	0.00	15.00	6.67	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	124.89%	-33.30%	0.00%	-	-
Horiz. %	2,773.30%	4,160.00%	0.00%	150.00%	66.70%	100.00%	-	-
NAPS	2.5367	4.0262	4.0575	3.8299	3.7526	3.7385	3.7395	-22.77%
YoY %	-37.00%	-0.77%	5.94%	2.06%	0.38%	-0.03%	-	-
Horiz. %	67.84%	107.67%	108.50%	102.42%	100.35%	99.97%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,759
RPS	637.62	627.56	585.17	755.06	760.41	783.03	721.08	-7.86%
YoY %	1.60%	7.24%	-22.50%	-0.70%	-2.89%	8.59%	-	-
Horiz. %	88.43%	87.03%	81.15%	104.71%	105.45%	108.59%	100.00%	-
EPS	18.46	26.08	20.45	23.73	21.28	21.58	12.75	27.95%
YoY %	-29.22%	27.53%	-13.82%	11.51%	-1.39%	69.25%	-	-
Horiz. %	144.78%	204.55%	160.39%	186.12%	166.90%	169.25%	100.00%	-
DPS	277.29	416.06	0.00	15.00	6.67	10.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	124.89%	-33.30%	0.00%	-	-
Horiz. %	2,772.90%	4,160.60%	0.00%	150.00%	66.70%	100.00%	-	-
NAPS	2.5363	4.0268	4.059	3.8301	3.7526	3.7387	3.7374	-22.75%
YoY %	-37.01%	-0.79%	5.98%	2.07%	0.37%	0.03%	-	-
Horiz. %	67.86%	107.74%	108.60%	102.48%	100.41%	100.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.08	2.28	2.40	2.42	2.90	3.00	2.95	-
P/RPS	0.33	0.36	0.41	0.32	0.38	0.38	0.41	-13.46%
YoY %	-8.33%	-12.20%	28.12%	-15.79%	0.00%	-7.32%	-	-
Horiz. %	80.49%	87.80%	100.00%	78.05%	92.68%	92.68%	100.00%	-
P/EPS	11.26	8.74	11.74	10.20	13.63	13.90	23.12	-38.07%
YoY %	28.83%	-25.55%	15.10%	-25.17%	-1.94%	-39.88%	-	-
Horiz. %	48.70%	37.80%	50.78%	44.12%	58.95%	60.12%	100.00%	-
EY	8.88	11.44	8.52	9.81	7.34	7.19	4.33	61.34%
YoY %	-22.38%	34.27%	-13.15%	33.65%	2.09%	66.05%	-	-
Horiz. %	205.08%	264.20%	196.77%	226.56%	169.52%	166.05%	100.00%	-
DY	133.33	182.46	0.00	6.20	2.30	3.33	0.00	-
YoY %	-26.93%	0.00%	0.00%	169.57%	-30.93%	0.00%	-	-
Horiz. %	4,003.90%	5,479.28%	0.00%	186.19%	69.07%	100.00%	-	-
P/NAPS	0.82	0.57	0.59	0.63	0.77	0.80	0.79	2.51%
YoY %	43.86%	-3.39%	-6.35%	-18.18%	-3.75%	1.27%	-	-
Horiz. %	103.80%	72.15%	74.68%	79.75%	97.47%	101.27%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	13/11/06	10/08/06	10/05/06	27/02/06	09/11/05	25/07/05	09/05/05	-
Price	2.29	2.45	2.43	2.32	2.80	3.00	3.10	-
P/RPS	0.36	0.39	0.42	0.31	0.37	0.38	0.43	-11.16%
YoY %	-7.69%	-7.14%	35.48%	-16.22%	-2.63%	-11.63%	-	-
Horiz. %	83.72%	90.70%	97.67%	72.09%	86.05%	88.37%	100.00%	-
P/EPS	12.40	9.39	11.89	9.78	13.16	13.90	24.29	-36.09%
YoY %	32.06%	-21.03%	21.57%	-25.68%	-5.32%	-42.77%	-	-
Horiz. %	51.05%	38.66%	48.95%	40.26%	54.18%	57.23%	100.00%	-
EY	8.06	10.64	8.41	10.23	7.60	7.19	4.12	56.35%
YoY %	-24.25%	26.52%	-17.79%	34.61%	5.70%	74.51%	-	-
Horiz. %	195.63%	258.25%	204.13%	248.30%	184.47%	174.51%	100.00%	-
DY	121.11	169.80	0.00	6.47	2.38	3.33	0.00	-
YoY %	-28.67%	0.00%	0.00%	171.85%	-28.53%	0.00%	-	-
Horiz. %	3,636.94%	5,099.10%	0.00%	194.29%	71.47%	100.00%	-	-
P/NAPS	0.90	0.61	0.60	0.61	0.75	0.80	0.83	5.54%
YoY %	47.54%	1.67%	-1.64%	-18.67%	-6.25%	-3.61%	-	-
Horiz. %	108.43%	73.49%	72.29%	73.49%	90.36%	96.39%	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

MQ Market Updates - 28 June 2024

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

929

HLIND

HONG LEONG INDUSTRIES BHD

926

JCY

JCY INTERNATIONAL BERHAD

661

DNEX

DAGANG NEXCHANGE BERHAD

650

GENTING

GENTING BHD

617

YTLPOWR

YTL POWER INTERNATIONAL BHD

568

NOTION

NOTION VTEC BHD

505

MAYBANK

MALAYAN BANKING BHD

503

MYEG

MY E.G. SERVICES BHD

496

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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