[CCB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	757,262	764,700	783,164	777,268	871,761	965,877	1,091,476	-21.54%
YoY %	-0.97%	-2.36%	0.76%	-10.84%	-9.74%	-11.51%	-	-
Horiz. %	69.38%	70.06%	71.75%	71.21%	79.87%	88.49%	100.00%	-
PBT	25,588	31,314	40,450	33,892	38,391	49,837	55,832	-40.41%
YoY %	-18.29%	-22.59%	19.35%	-11.72%	-22.97%	-10.74%	-	-
Horiz. %	45.83%	56.09%	72.45%	60.70%	68.76%	89.26%	100.00%	-
Tax	-10,766	-12,073	-14,370	-9,892	-14,087	-14,173	-16,478	-24.60%
YoY %	10.83%	15.98%	-45.27%	29.78%	0.61%	13.99%	-	-
Horiz. %	65.34%	73.27%	87.21%	60.03%	85.49%	86.01%	100.00%	-
NP	14,822	19,241	26,080	24,000	24,304	35,664	39,354	-47.69%
YoY %	-22.97%	-26.22%	8.67%	-1.25%	-31.85%	-9.38%	-	-
Horiz. %	37.66%	48.89%	66.27%	60.98%	61.76%	90.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,822	19,241	26,080	24,000	24,304	35,664	39,354	-47.69%
YoY %	-22.97%	-26.22%	8.67%	-1.25%	-31.85%	-9.38%	-	-
Horiz. %	37.66%	48.89%	66.27%	60.98%	61.76%	90.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.07%	38.55%	35.53%	29.19%	36.69%	28.44%	29.51%	-
YoY %	9.13%	8.50%	21.72%	-20.44%	29.01%	-3.63%	-	-
Horiz. %	142.56%	130.63%	120.40%	98.92%	124.33%	96.37%	100.00%	-
Total Cost	742,440	745,458	757,084	753,268	847,457	930,213	1,052,122	-20.65%
YoY %	-0.40%	-1.54%	0.51%	-11.11%	-8.90%	-11.59%	-	-
Horiz. %	70.57%	70.85%	71.96%	71.60%	80.55%	88.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	373,875	370,585	372,367	373,261	360,391	662,297	665,606	-31.80%
YoY %	0.89%	-0.48%	-0.24%	3.57%	-45.58%	-0.50%	-	-
Horiz. %	56.17%	55.68%	55.94%	56.08%	54.14%	99.50%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	15,114	6,716	10,074	-	434,561	19,609	29,412	-35.71%
YoY %	125.04%	-33.33%	0.00%	-	2,116.13%	-33.33%	-	-
Horiz. %	51.39%	22.83%	34.25%	-	1,477.50%	66.67%	100.00%	-
Div Payout %	101.97%	34.91%	38.63%	-	1,788.03%	54.99%	74.74%	-
YoY %	192.09%	-9.63%	0.00%	-	3,151.55%	-26.42%	-	-
Horiz. %	136.43%	46.71%	51.69%	-	2,392.33%	73.58%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	373,875	370,585	372,367	373,261	360,391	662,297	665,606	-31.80%
YoY %	0.89%	-0.48%	-0.24%	3.57%	-45.58%	-0.50%	-	-
Horiz. %	56.17%	55.68%	55.94%	56.08%	54.14%	99.50%	100.00%	-
NOSH	100,761	100,746	100,748	100,761	98,317	98,049	98,041	1.83%
YoY %	0.01%	-0.00%	-0.01%	2.49%	0.27%	0.01%	-	-
Horiz. %	102.77%	102.76%	102.76%	102.77%	100.28%	100.01%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	1.96%	2.52%	3.33%	3.09%	2.79%	3.69%	3.61%	-
YoY %	-22.22%	-24.32%	7.77%	10.75%	-24.39%	2.22%	-	-
Horiz. %	54.29%	69.81%	92.24%	85.60%	77.29%	102.22%	100.00%	-
ROE	3.96%	5.19%	7.00%	6.43%	6.74%	5.38%	5.91%	-
YoY %	-23.70%	-25.86%	8.86%	-4.60%	25.28%	-8.97%	-	-
Horiz. %	67.01%	87.82%	118.44%	108.80%	114.04%	91.03%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	751.54	759.03	777.34	771.39	886.68	985.09	1,113.28	-22.95%
YoY %	-0.99%	-2.36%	0.77%	-13.00%	-9.99%	-11.51%	-	-
Horiz. %	67.51%	68.18%	69.82%	69.29%	79.65%	88.49%	100.00%	-
EPS	14.71	19.09	25.88	23.84	24.72	36.37	40.14	-48.63%
YoY %	-22.94%	-26.24%	8.56%	-3.56%	-32.03%	-9.39%	-	-
Horiz. %	36.65%	47.56%	64.47%	59.39%	61.58%	90.61%	100.00%	-
DPS	15.00	6.67	10.00	0.00	442.00	20.00	30.00	-36.87%
YoY %	124.89%	-33.30%	0.00%	0.00%	2,110.00%	-33.33%	-	-
Horiz. %	50.00%	22.23%	33.33%	0.00%	1,473.33%	66.67%	100.00%	-
NAPS	3.7105	3.6784	3.696	3.7044	3.6656	6.7547	6.789	-33.03%
YoY %	0.87%	-0.48%	-0.23%	1.06%	-45.73%	-0.51%	-	-
Horiz. %	54.65%	54.18%	54.44%	54.56%	53.99%	99.49%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,761
RPS	751.66	759.05	777.37	771.52	865.31	958.73	1,083.40	-21.54%
YoY %	-0.97%	-2.36%	0.76%	-10.84%	-9.74%	-11.51%	-	-
Horiz. %	69.38%	70.06%	71.75%	71.21%	79.87%	88.49%	100.00%	-
EPS	14.71	19.10	25.89	23.82	24.12	35.40	39.06	-47.69%
YoY %	-22.98%	-26.23%	8.69%	-1.24%	-31.86%	-9.37%	-	-
Horiz. %	37.66%	48.90%	66.28%	60.98%	61.75%	90.63%	100.00%	-
DPS	15.00	6.67	10.00	0.00	431.35	19.46	29.20	-35.72%
YoY %	124.89%	-33.30%	0.00%	0.00%	2,116.60%	-33.36%	-	-
Horiz. %	51.37%	22.84%	34.25%	0.00%	1,477.23%	66.64%	100.00%	-
NAPS	3.7111	3.6784	3.6961	3.705	3.5773	6.574	6.6068	-31.80%
YoY %	0.89%	-0.48%	-0.24%	3.57%	-45.58%	-0.50%	-	-
Horiz. %	56.17%	55.68%	55.94%	56.08%	54.15%	99.50%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	3.08	3.20	3.26	3.36	3.06	5.40	5.10	-
P/RPS	0.41	0.42	0.42	0.44	0.35	0.55	0.46	-7.35%
YoY %	-2.38%	0.00%	-4.55%	25.71%	-36.36%	19.57%	-	-
Horiz. %	89.13%	91.30%	91.30%	95.65%	76.09%	119.57%	100.00%	-
P/EPS	20.94	16.75	12.59	14.11	12.38	14.85	12.71	39.28%
YoY %	25.01%	33.04%	-10.77%	13.97%	-16.63%	16.84%	-	-
Horiz. %	164.75%	131.79%	99.06%	111.01%	97.40%	116.84%	100.00%	-
EY	4.78	5.97	7.94	7.09	8.08	6.74	7.87	-28.17%
YoY %	-19.93%	-24.81%	11.99%	-12.25%	19.88%	-14.36%	-	-
Horiz. %	60.74%	75.86%	100.89%	90.09%	102.67%	85.64%	100.00%	-
DY	4.87	2.08	3.07	0.00	144.44	3.70	5.88	-11.75%
YoY %	134.13%	-32.25%	0.00%	0.00%	3,803.78%	-37.07%	-	-
Horiz. %	82.82%	35.37%	52.21%	0.00%	2,456.46%	62.93%	100.00%	-
P/NAPS	0.83	0.87	0.88	0.91	0.83	0.80	0.75	6.95%
YoY %	-4.60%	-1.14%	-3.30%	9.64%	3.75%	6.67%	-	-
Horiz. %	110.67%	116.00%	117.33%	121.33%	110.67%	106.67%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/02/05	29/10/04	02/08/04	12/05/04	18/02/04	28/10/03	28/07/03	-
Price	3.02	3.20	3.26	3.30	3.36	5.25	5.25	-
P/RPS	0.40	0.42	0.42	0.43	0.38	0.53	0.47	-10.14%
YoY %	-4.76%	0.00%	-2.33%	13.16%	-28.30%	12.77%	-	-
Horiz. %	85.11%	89.36%	89.36%	91.49%	80.85%	112.77%	100.00%	-
P/EPS	20.53	16.75	12.59	13.85	13.59	14.43	13.08	34.87%
YoY %	22.57%	33.04%	-9.10%	1.91%	-5.82%	10.32%	-	-
Horiz. %	156.96%	128.06%	96.25%	105.89%	103.90%	110.32%	100.00%	-
EY	4.87	5.97	7.94	7.22	7.36	6.93	7.65	-25.89%
YoY %	-18.43%	-24.81%	9.97%	-1.90%	6.20%	-9.41%	-	-
Horiz. %	63.66%	78.04%	103.79%	94.38%	96.21%	90.59%	100.00%	-
DY	4.97	2.08	3.07	0.00	131.55	3.81	5.71	-8.79%
YoY %	138.94%	-32.25%	0.00%	0.00%	3,352.76%	-33.27%	-	-
Horiz. %	87.04%	36.43%	53.77%	0.00%	2,303.85%	66.73%	100.00%	-
P/NAPS	0.81	0.87	0.88	0.89	0.92	0.78	0.77	3.41%
YoY %	-6.90%	-1.14%	-1.12%	-3.26%	17.95%	1.30%	-	-
Horiz. %	105.19%	112.99%	114.29%	115.58%	119.48%	101.30%	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

928

HLIND

HONG LEONG INDUSTRIES BHD

924

JCY

JCY INTERNATIONAL BERHAD

669

DNEX

DAGANG NEXCHANGE BERHAD

663

GENTING

GENTING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

MAYBANK

MALAYAN BANKING BHD

511

NOTION

NOTION VTEC BHD

506

MYEG

MY E.G. SERVICES BHD

501

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