[CCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	556,807	585,269	597,636	579,088	658,566	670,994	669,216	-11.48%
YoY %	-4.86%	-2.07%	3.20%	-12.07%	-1.85%	0.27%	-	-
Horiz. %	83.20%	87.46%	89.30%	86.53%	98.41%	100.27%	100.00%	-
PBT	47,579	54,280	73,422	9,864	11,010	15,510	11,222	160.81%
YoY %	-12.35%	-26.07%	644.34%	-10.41%	-29.01%	38.21%	-	-
Horiz. %	423.98%	483.69%	654.27%	87.90%	98.11%	138.21%	100.00%	-
Tax	-794	-3,696	-5,396	6,292	-3,566	-2,661	-908	-8.51%
YoY %	78.52%	31.50%	-185.76%	276.44%	-34.01%	-193.06%	-	-
Horiz. %	87.44%	407.05%	594.27%	-692.95%	392.73%	293.06%	100.00%	-
NP	46,785	50,584	68,026	16,156	7,444	12,849	10,314	172.76%
YoY %	-7.51%	-25.64%	321.06%	117.03%	-42.07%	24.58%	-	-
Horiz. %	453.61%	490.44%	659.55%	156.64%	72.17%	124.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,785	50,584	68,026	16,156	7,444	12,849	10,314	172.76%
YoY %	-7.51%	-25.64%	321.06%	117.03%	-42.07%	24.58%	-	-
Horiz. %	453.61%	490.44%	659.55%	156.64%	72.17%	124.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.67%	6.81%	7.35%	-63.79%	32.39%	17.16%	8.09%	-
YoY %	-75.48%	-7.35%	111.52%	-296.94%	88.75%	112.11%	-	-
Horiz. %	20.64%	84.18%	90.85%	-788.50%	400.37%	212.11%	100.00%	-
Total Cost	510,022	534,685	529,610	562,932	651,122	658,145	658,902	-15.63%
YoY %	-4.61%	0.96%	-5.92%	-13.54%	-1.07%	-0.11%	-	-
Horiz. %	77.40%	81.15%	80.38%	85.43%	98.82%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,212	217,393	317,874	291,543	287,525	290,056	289,315	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.26%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	146,077	188,044	282,098	-	10,073	6,713	10,072	489.91%
YoY %	-22.32%	-33.34%	0.00%	-	50.05%	-33.35%	-	-
Horiz. %	1,450.33%	1,867.00%	2,800.81%	-	100.01%	66.65%	100.00%	-
Div Payout %	312.23%	371.75%	414.69%	-	135.32%	52.25%	97.66%	-
YoY %	-16.01%	-10.35%	0.00%	-	158.99%	-46.50%	-	-
Horiz. %	319.71%	380.66%	424.63%	-	138.56%	53.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	228,212	217,393	317,874	291,543	287,525	290,056	289,315	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.26%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.26%	100.00%	-
NOSH	100,742	100,738	100,749	100,723	100,730	100,700	100,722	0.01%
YoY %	0.00%	-0.01%	0.03%	-0.01%	0.03%	-0.02%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.00%	100.01%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.40%	8.64%	11.38%	2.79%	1.13%	1.91%	1.54%	-
YoY %	-2.78%	-24.08%	307.89%	146.90%	-40.84%	24.03%	-	-
Horiz. %	545.45%	561.04%	738.96%	181.17%	73.38%	124.03%	100.00%	-
ROE	20.50%	23.27%	21.40%	5.54%	2.59%	4.43%	3.56%	-
YoY %	-11.90%	8.74%	286.28%	113.90%	-41.53%	24.44%	-	-
Horiz. %	575.84%	653.65%	601.12%	155.62%	72.75%	124.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	552.70	580.98	593.19	574.93	653.79	666.33	664.41	-11.49%
YoY %	-4.87%	-2.06%	3.18%	-12.06%	-1.88%	0.29%	-	-
Horiz. %	83.19%	87.44%	89.28%	86.53%	98.40%	100.29%	100.00%	-
EPS	46.44	50.21	67.52	16.04	7.39	12.76	10.24	172.73%
YoY %	-7.51%	-25.64%	320.95%	117.05%	-42.08%	24.61%	-	-
Horiz. %	453.52%	490.33%	659.37%	156.64%	72.17%	124.61%	100.00%	-
DPS	145.00	186.67	280.00	0.00	10.00	6.67	10.00	489.82%
YoY %	-22.32%	-33.33%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	1,450.00%	1,866.70%	2,800.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	2.2653	2.158	3.1551	2.8945	2.8544	2.8804	2.8724	-14.57%
YoY %	4.97%	-31.60%	9.00%	1.40%	-0.90%	0.28%	-	-
Horiz. %	78.86%	75.13%	109.84%	100.77%	99.37%	100.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,723
RPS	552.69	580.94	593.22	574.81	653.70	666.03	664.27	-11.48%
YoY %	-4.86%	-2.07%	3.20%	-12.07%	-1.85%	0.26%	-	-
Horiz. %	83.20%	87.46%	89.30%	86.53%	98.41%	100.26%	100.00%	-
EPS	46.44	50.21	67.52	16.04	7.39	12.75	10.24	172.73%
YoY %	-7.51%	-25.64%	320.95%	117.05%	-42.04%	24.51%	-	-
Horiz. %	453.52%	490.33%	659.37%	156.64%	72.17%	124.51%	100.00%	-
DPS	145.00	186.65	280.01	0.00	10.00	6.66	10.00	489.82%
YoY %	-22.31%	-33.34%	0.00%	0.00%	50.15%	-33.40%	-	-
Horiz. %	1,450.00%	1,866.50%	2,800.10%	0.00%	100.00%	66.60%	100.00%	-
NAPS	2.2653	2.1579	3.1552	2.8939	2.854	2.8791	2.8718	-14.56%
YoY %	4.98%	-31.61%	9.03%	1.40%	-0.87%	0.25%	-	-
Horiz. %	78.88%	75.14%	109.87%	100.77%	99.38%	100.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.00	2.03	2.19	2.20	2.56	2.62	2.20	-
P/RPS	0.36	0.35	0.37	0.38	0.39	0.39	0.33	5.94%
YoY %	2.86%	-5.41%	-2.63%	-2.56%	0.00%	18.18%	-	-
Horiz. %	109.09%	106.06%	112.12%	115.15%	118.18%	118.18%	100.00%	-
P/EPS	4.31	4.04	3.24	13.72	34.64	20.53	21.48	-65.55%
YoY %	6.68%	24.69%	-76.38%	-60.39%	68.73%	-4.42%	-	-
Horiz. %	20.07%	18.81%	15.08%	63.87%	161.27%	95.58%	100.00%	-
EY	23.22	24.74	30.83	7.29	2.89	4.87	4.65	190.72%
YoY %	-6.14%	-19.75%	322.91%	152.25%	-40.66%	4.73%	-	-
Horiz. %	499.35%	532.04%	663.01%	156.77%	62.15%	104.73%	100.00%	-
DY	72.50	91.95	127.85	0.00	3.91	2.54	4.55	527.92%
YoY %	-21.15%	-28.08%	0.00%	0.00%	53.94%	-44.18%	-	-
Horiz. %	1,593.41%	2,020.88%	2,809.89%	0.00%	85.93%	55.82%	100.00%	-
P/NAPS	0.88	0.94	0.69	0.76	0.90	0.91	0.77	9.26%
YoY %	-6.38%	36.23%	-9.21%	-15.56%	-1.10%	18.18%	-	-
Horiz. %	114.29%	122.08%	89.61%	98.70%	116.88%	118.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	31/10/08	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	-
Price	2.00	1.82	2.30	2.25	2.16	2.58	2.30	-
P/RPS	0.36	0.31	0.39	0.39	0.33	0.39	0.35	1.88%
YoY %	16.13%	-20.51%	0.00%	18.18%	-15.38%	11.43%	-	-
Horiz. %	102.86%	88.57%	111.43%	111.43%	94.29%	111.43%	100.00%	-
P/EPS	4.31	3.62	3.41	14.03	29.23	20.22	22.46	-66.56%
YoY %	19.06%	6.16%	-75.69%	-52.00%	44.56%	-9.97%	-	-
Horiz. %	19.19%	16.12%	15.18%	62.47%	130.14%	90.03%	100.00%	-
EY	23.22	27.59	29.36	7.13	3.42	4.95	4.45	199.33%
YoY %	-15.84%	-6.03%	311.78%	108.48%	-30.91%	11.24%	-	-
Horiz. %	521.80%	620.00%	659.78%	160.22%	76.85%	111.24%	100.00%	-
DY	72.50	102.56	121.74	0.00	4.63	2.58	4.35	546.93%
YoY %	-29.31%	-15.75%	0.00%	0.00%	79.46%	-40.69%	-	-
Horiz. %	1,666.67%	2,357.70%	2,798.62%	0.00%	106.44%	59.31%	100.00%	-
P/NAPS	0.88	0.84	0.73	0.78	0.76	0.90	0.80	6.52%
YoY %	4.76%	15.07%	-6.41%	2.63%	-15.56%	12.50%	-	-
Horiz. %	110.00%	105.00%	91.25%	97.50%	95.00%	112.50%	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 - 4 July 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

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