[CCB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	484,381	478,252	461,304	556,807	585,269	597,636	579,088	-11.21%
YoY %	1.28%	3.67%	-17.15%	-4.86%	-2.07%	3.20%	-	-
Horiz. %	83.65%	82.59%	79.66%	96.15%	101.07%	103.20%	100.00%	-
PBT	39,886	39,992	20,124	47,579	54,280	73,422	9,864	153.59%
YoY %	-0.27%	98.73%	-57.70%	-12.35%	-26.07%	644.34%	-	-
Horiz. %	404.36%	405.43%	204.01%	482.35%	550.28%	744.34%	100.00%	-
Tax	-9,072	-8,972	-1,672	-794	-3,696	-5,396	6,292	-
YoY %	-1.11%	-436.60%	-110.58%	78.52%	31.50%	-185.76%	-	-
Horiz. %	-144.18%	-142.59%	-26.57%	-12.62%	-58.74%	-85.76%	100.00%	-
NP	30,814	31,020	18,452	46,785	50,584	68,026	16,156	53.73%
YoY %	-0.66%	68.11%	-60.56%	-7.51%	-25.64%	321.06%	-	-
Horiz. %	190.73%	192.00%	114.21%	289.58%	313.10%	421.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,814	31,020	18,452	46,785	50,584	68,026	16,156	53.73%
YoY %	-0.66%	68.11%	-60.56%	-7.51%	-25.64%	321.06%	-	-
Horiz. %	190.73%	192.00%	114.21%	289.58%	313.10%	421.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.74%	22.43%	8.31%	1.67%	6.81%	7.35%	-63.79%	-
YoY %	1.38%	169.92%	397.60%	-75.48%	-7.35%	111.52%	-	-
Horiz. %	-35.65%	-35.16%	-13.03%	-2.62%	-10.68%	-11.52%	100.00%	-
Total Cost	453,566	447,232	442,852	510,022	534,685	529,610	562,932	-13.40%
YoY %	1.42%	0.99%	-13.17%	-4.61%	0.96%	-5.92%	-	-
Horiz. %	80.57%	79.45%	78.67%	90.60%	94.98%	94.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,102	239,871	232,775	228,212	217,393	317,874	291,543	-34.88%
YoY %	-36.17%	3.05%	2.00%	4.98%	-31.61%	9.03%	-	-
Horiz. %	52.51%	82.28%	79.84%	78.28%	74.57%	109.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	167,909	251,785	-	146,077	188,044	282,098	-	-
YoY %	-33.31%	0.00%	-	-22.32%	-33.34%	0.00%	-	-
Horiz. %	59.52%	89.25%	-	51.78%	66.66%	100.00%	-	-
Div Payout %	544.90%	811.69%	-	312.23%	371.75%	414.69%	-	-
YoY %	-32.87%	0.00%	-	-16.01%	-10.35%	0.00%	-	-
Horiz. %	131.40%	195.73%	-	75.29%	89.65%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	153,102	239,871	232,775	228,212	217,393	317,874	291,543	-34.88%
YoY %	-36.17%	3.05%	2.00%	4.98%	-31.61%	9.03%	-	-
Horiz. %	52.51%	82.28%	79.84%	78.28%	74.57%	109.03%	100.00%	-
NOSH	100,745	100,714	100,720	100,742	100,738	100,749	100,723	0.01%
YoY %	0.03%	-0.01%	-0.02%	0.00%	-0.01%	0.03%	-	-
Horiz. %	100.02%	99.99%	100.00%	100.02%	100.01%	100.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	6.36%	6.49%	4.00%	8.40%	8.64%	11.38%	2.79%	-
YoY %	-2.00%	62.25%	-52.38%	-2.78%	-24.08%	307.89%	-	-
Horiz. %	227.96%	232.62%	143.37%	301.08%	309.68%	407.89%	100.00%	-
ROE	20.13%	12.93%	7.93%	20.50%	23.27%	21.40%	5.54%	-
YoY %	55.68%	63.05%	-61.32%	-11.90%	8.74%	286.28%	-	-
Horiz. %	363.36%	233.39%	143.14%	370.04%	420.04%	386.28%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	480.80	474.86	458.00	552.70	580.98	593.19	574.93	-11.22%
YoY %	1.25%	3.68%	-17.13%	-4.87%	-2.06%	3.18%	-	-
Horiz. %	83.63%	82.59%	79.66%	96.13%	101.05%	103.18%	100.00%	-
EPS	30.59	30.80	18.32	46.44	50.21	67.52	16.04	53.72%
YoY %	-0.68%	68.12%	-60.55%	-7.51%	-25.64%	320.95%	-	-
Horiz. %	190.71%	192.02%	114.21%	289.53%	313.03%	420.95%	100.00%	-
DPS	166.67	250.00	0.00	145.00	186.67	280.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	-22.32%	-33.33%	0.00%	-	-
Horiz. %	59.52%	89.29%	0.00%	51.79%	66.67%	100.00%	-	-
NAPS	1.5197	2.3817	2.3111	2.2653	2.158	3.1551	2.8945	-34.89%
YoY %	-36.19%	3.05%	2.02%	4.97%	-31.60%	9.00%	-	-
Horiz. %	52.50%	82.28%	79.84%	78.26%	74.56%	109.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,763
RPS	480.80	474.72	457.89	552.69	580.94	593.22	574.81	-11.21%
YoY %	1.28%	3.68%	-17.15%	-4.86%	-2.07%	3.20%	-	-
Horiz. %	83.65%	82.59%	79.66%	96.15%	101.07%	103.20%	100.00%	-
EPS	30.59	30.79	18.32	46.44	50.21	67.52	16.04	53.72%
YoY %	-0.65%	68.07%	-60.55%	-7.51%	-25.64%	320.95%	-	-
Horiz. %	190.71%	191.96%	114.21%	289.53%	313.03%	420.95%	100.00%	-
DPS	166.67	249.92	0.00	145.00	186.65	280.01	0.00	-
YoY %	-33.31%	0.00%	0.00%	-22.31%	-33.34%	0.00%	-	-
Horiz. %	59.52%	89.25%	0.00%	51.78%	66.66%	100.00%	-	-
NAPS	1.5197	2.381	2.3105	2.2653	2.1579	3.1552	2.8939	-34.88%
YoY %	-36.17%	3.05%	2.00%	4.98%	-31.61%	9.03%	-	-
Horiz. %	52.51%	82.28%	79.84%	78.28%	74.57%	109.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.43	2.62	2.05	2.00	2.03	2.19	2.20	-
P/RPS	0.71	0.55	0.45	0.36	0.35	0.37	0.38	51.64%
YoY %	29.09%	22.22%	25.00%	2.86%	-5.41%	-2.63%	-	-
Horiz. %	186.84%	144.74%	118.42%	94.74%	92.11%	97.37%	100.00%	-
P/EPS	11.21	8.51	11.19	4.31	4.04	3.24	13.72	-12.59%
YoY %	31.73%	-23.95%	159.63%	6.68%	24.69%	-76.38%	-	-
Horiz. %	81.71%	62.03%	81.56%	31.41%	29.45%	23.62%	100.00%	-
EY	8.92	11.76	8.94	23.22	24.74	30.83	7.29	14.38%
YoY %	-24.15%	31.54%	-61.50%	-6.14%	-19.75%	322.91%	-	-
Horiz. %	122.36%	161.32%	122.63%	318.52%	339.37%	422.91%	100.00%	-
DY	48.59	95.42	0.00	72.50	91.95	127.85	0.00	-
YoY %	-49.08%	0.00%	0.00%	-21.15%	-28.08%	0.00%	-	-
Horiz. %	38.01%	74.63%	0.00%	56.71%	71.92%	100.00%	-	-
P/NAPS	2.26	1.10	0.89	0.88	0.94	0.69	0.76	106.65%
YoY %	105.45%	23.60%	1.14%	-6.38%	36.23%	-9.21%	-	-
Horiz. %	297.37%	144.74%	117.11%	115.79%	123.68%	90.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	30/07/09	21/04/09	24/02/09	31/10/08	30/07/08	25/04/08	-
Price	3.40	2.66	2.18	2.00	1.82	2.30	2.25	-
P/RPS	0.71	0.56	0.48	0.36	0.31	0.39	0.39	49.04%
YoY %	26.79%	16.67%	33.33%	16.13%	-20.51%	0.00%	-	-
Horiz. %	182.05%	143.59%	123.08%	92.31%	79.49%	100.00%	100.00%	-
P/EPS	11.12	8.64	11.90	4.31	3.62	3.41	14.03	-14.34%
YoY %	28.70%	-27.39%	176.10%	19.06%	6.16%	-75.69%	-	-
Horiz. %	79.26%	61.58%	84.82%	30.72%	25.80%	24.31%	100.00%	-
EY	9.00	11.58	8.40	23.22	27.59	29.36	7.13	16.78%
YoY %	-22.28%	37.86%	-63.82%	-15.84%	-6.03%	311.78%	-	-
Horiz. %	126.23%	162.41%	117.81%	325.67%	386.96%	411.78%	100.00%	-
DY	49.02	93.98	0.00	72.50	102.56	121.74	0.00	-
YoY %	-47.84%	0.00%	0.00%	-29.31%	-15.75%	0.00%	-	-
Horiz. %	40.27%	77.20%	0.00%	59.55%	84.25%	100.00%	-	-
P/NAPS	2.24	1.12	0.94	0.88	0.84	0.73	0.78	101.90%
YoY %	100.00%	19.15%	6.82%	4.76%	15.07%	-6.41%	-	-
Horiz. %	287.18%	143.59%	120.51%	112.82%	107.69%	93.59%	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 - 25 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 >

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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