[CCB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	466,320	484,381	478,252	461,304	556,807	585,269	597,636	-15.20%
YoY %	-3.73%	1.28%	3.67%	-17.15%	-4.86%	-2.07%	-	-
Horiz. %	78.03%	81.05%	80.02%	77.19%	93.17%	97.93%	100.00%	-
PBT	30,548	39,886	39,992	20,124	47,579	54,280	73,422	-44.17%
YoY %	-23.41%	-0.27%	98.73%	-57.70%	-12.35%	-26.07%	-	-
Horiz. %	41.61%	54.32%	54.47%	27.41%	64.80%	73.93%	100.00%	-
Tax	-2,376	-9,072	-8,972	-1,672	-794	-3,696	-5,396	-42.03%
YoY %	73.81%	-1.11%	-436.60%	-110.58%	78.52%	31.50%	-	-
Horiz. %	44.03%	168.12%	166.27%	30.99%	14.71%	68.50%	100.00%	-
NP	28,172	30,814	31,020	18,452	46,785	50,584	68,026	-44.35%
YoY %	-8.57%	-0.66%	68.11%	-60.56%	-7.51%	-25.64%	-	-
Horiz. %	41.41%	45.30%	45.60%	27.12%	68.78%	74.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,172	30,814	31,020	18,452	46,785	50,584	68,026	-44.35%
YoY %	-8.57%	-0.66%	68.11%	-60.56%	-7.51%	-25.64%	-	-
Horiz. %	41.41%	45.30%	45.60%	27.12%	68.78%	74.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.78%	22.74%	22.43%	8.31%	1.67%	6.81%	7.35%	-
YoY %	-65.79%	1.38%	169.92%	397.60%	-75.48%	-7.35%	-	-
Horiz. %	105.85%	309.39%	305.17%	113.06%	22.72%	92.65%	100.00%	-
Total Cost	438,148	453,566	447,232	442,852	510,022	534,685	529,610	-11.84%
YoY %	-3.40%	1.42%	0.99%	-13.17%	-4.61%	0.96%	-	-
Horiz. %	82.73%	85.64%	84.45%	83.62%	96.30%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,732	153,102	239,871	232,775	228,212	217,393	317,874	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.10%	48.16%	75.46%	73.23%	71.79%	68.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	130,973	167,909	251,785	-	146,077	188,044	282,098	-39.95%
YoY %	-22.00%	-33.31%	0.00%	-	-22.32%	-33.34%	-	-
Horiz. %	46.43%	59.52%	89.25%	-	51.78%	66.66%	100.00%	-
Div Payout %	464.91%	544.90%	811.69%	-	312.23%	371.75%	414.69%	-
YoY %	-14.68%	-32.87%	0.00%	-	-16.01%	-10.35%	-	-
Horiz. %	112.11%	131.40%	195.73%	-	75.29%	89.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	149,732	153,102	239,871	232,775	228,212	217,393	317,874	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.10%	48.16%	75.46%	73.23%	71.79%	68.39%	100.00%	-
NOSH	100,748	100,745	100,714	100,720	100,742	100,738	100,749	-0.00%
YoY %	0.00%	0.03%	-0.01%	-0.02%	0.00%	-0.01%	-	-
Horiz. %	100.00%	100.00%	99.97%	99.97%	99.99%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	6.04%	6.36%	6.49%	4.00%	8.40%	8.64%	11.38%	-
YoY %	-5.03%	-2.00%	62.25%	-52.38%	-2.78%	-24.08%	-	-
Horiz. %	53.08%	55.89%	57.03%	35.15%	73.81%	75.92%	100.00%	-
ROE	18.81%	20.13%	12.93%	7.93%	20.50%	23.27%	21.40%	-
YoY %	-6.56%	55.68%	63.05%	-61.32%	-11.90%	8.74%	-	-
Horiz. %	87.90%	94.07%	60.42%	37.06%	95.79%	108.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	462.86	480.80	474.86	458.00	552.70	580.98	593.19	-15.20%
YoY %	-3.73%	1.25%	3.68%	-17.13%	-4.87%	-2.06%	-	-
Horiz. %	78.03%	81.05%	80.05%	77.21%	93.17%	97.94%	100.00%	-
EPS	27.96	30.59	30.80	18.32	46.44	50.21	67.52	-44.35%
YoY %	-8.60%	-0.68%	68.12%	-60.55%	-7.51%	-25.64%	-	-
Horiz. %	41.41%	45.31%	45.62%	27.13%	68.78%	74.36%	100.00%	-
DPS	130.00	166.67	250.00	0.00	145.00	186.67	280.00	-39.95%
YoY %	-22.00%	-33.33%	0.00%	0.00%	-22.32%	-33.33%	-	-
Horiz. %	46.43%	59.52%	89.29%	0.00%	51.79%	66.67%	100.00%	-
NAPS	1.4862	1.5197	2.3817	2.3111	2.2653	2.158	3.1551	-39.37%
YoY %	-2.20%	-36.19%	3.05%	2.02%	4.97%	-31.60%	-	-
Horiz. %	47.10%	48.17%	75.49%	73.25%	71.80%	68.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,720
RPS	462.87	480.80	474.72	457.89	552.69	580.94	593.22	-15.20%
YoY %	-3.73%	1.28%	3.68%	-17.15%	-4.86%	-2.07%	-	-
Horiz. %	78.03%	81.05%	80.02%	77.19%	93.17%	97.93%	100.00%	-
EPS	27.96	30.59	30.79	18.32	46.44	50.21	67.52	-44.35%
YoY %	-8.60%	-0.65%	68.07%	-60.55%	-7.51%	-25.64%	-	-
Horiz. %	41.41%	45.31%	45.60%	27.13%	68.78%	74.36%	100.00%	-
DPS	130.00	166.67	249.92	0.00	145.00	186.65	280.01	-39.95%
YoY %	-22.00%	-33.31%	0.00%	0.00%	-22.31%	-33.34%	-	-
Horiz. %	46.43%	59.52%	89.25%	0.00%	51.78%	66.66%	100.00%	-
NAPS	1.4863	1.5197	2.381	2.3105	2.2653	2.1579	3.1552	-39.37%
YoY %	-2.20%	-36.17%	3.05%	2.00%	4.98%	-31.61%	-	-
Horiz. %	47.11%	48.16%	75.46%	73.23%	71.80%	68.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	4.13	3.43	2.62	2.05	2.00	2.03	2.19	-
P/RPS	0.89	0.71	0.55	0.45	0.36	0.35	0.37	79.23%
YoY %	25.35%	29.09%	22.22%	25.00%	2.86%	-5.41%	-	-
Horiz. %	240.54%	191.89%	148.65%	121.62%	97.30%	94.59%	100.00%	-
P/EPS	14.77	11.21	8.51	11.19	4.31	4.04	3.24	174.17%
YoY %	31.76%	31.73%	-23.95%	159.63%	6.68%	24.69%	-	-
Horiz. %	455.86%	345.99%	262.65%	345.37%	133.02%	124.69%	100.00%	-
EY	6.77	8.92	11.76	8.94	23.22	24.74	30.83	-63.50%
YoY %	-24.10%	-24.15%	31.54%	-61.50%	-6.14%	-19.75%	-	-
Horiz. %	21.96%	28.93%	38.14%	29.00%	75.32%	80.25%	100.00%	-
DY	31.48	48.59	95.42	0.00	72.50	91.95	127.85	-60.61%
YoY %	-35.21%	-49.08%	0.00%	0.00%	-21.15%	-28.08%	-	-
Horiz. %	24.62%	38.01%	74.63%	0.00%	56.71%	71.92%	100.00%	-
P/NAPS	2.78	2.26	1.10	0.89	0.88	0.94	0.69	152.55%
YoY %	23.01%	105.45%	23.60%	1.14%	-6.38%	36.23%	-	-
Horiz. %	402.90%	327.54%	159.42%	128.99%	127.54%	136.23%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	05/11/09	30/07/09	21/04/09	24/02/09	31/10/08	30/07/08	-
Price	4.15	3.40	2.66	2.18	2.00	1.82	2.30	-
P/RPS	0.90	0.71	0.56	0.48	0.36	0.31	0.39	74.36%
YoY %	26.76%	26.79%	16.67%	33.33%	16.13%	-20.51%	-	-
Horiz. %	230.77%	182.05%	143.59%	123.08%	92.31%	79.49%	100.00%	-
P/EPS	14.84	11.12	8.64	11.90	4.31	3.62	3.41	165.84%
YoY %	33.45%	28.70%	-27.39%	176.10%	19.06%	6.16%	-	-
Horiz. %	435.19%	326.10%	253.37%	348.97%	126.39%	106.16%	100.00%	-
EY	6.74	9.00	11.58	8.40	23.22	27.59	29.36	-62.40%
YoY %	-25.11%	-22.28%	37.86%	-63.82%	-15.84%	-6.03%	-	-
Horiz. %	22.96%	30.65%	39.44%	28.61%	79.09%	93.97%	100.00%	-
DY	31.33	49.02	93.98	0.00	72.50	102.56	121.74	-59.44%
YoY %	-36.09%	-47.84%	0.00%	0.00%	-29.31%	-15.75%	-	-
Horiz. %	25.74%	40.27%	77.20%	0.00%	59.55%	84.25%	100.00%	-
P/NAPS	2.79	2.24	1.12	0.94	0.88	0.84	0.73	143.85%
YoY %	24.55%	100.00%	19.15%	6.82%	4.76%	15.07%	-	-
Horiz. %	382.19%	306.85%	153.42%	128.77%	120.55%	115.07%	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 - 20 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

548

DNEX

DAGANG NEXCHANGE BERHAD

415

MPI

MALAYSIAN PACIFIC INDUSTRIES

376

GENTING

GENTING BHD

366

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

339

TOPGLOV

TOP GLOVE CORPORATION BHD

316

PBBANK

PUBLIC BANK BHD

292

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

Daily Stocks

HSI-CXF

0.13

-0.045

219,868,700

HSI-HUZ

0.22

+0.035

175,704,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

111,449,900

INGENIEU

0.075

+0.01

82,140,200

ATAIMS

0.535

+0.005

76,999,800

HSI-CV3

0.075

-0.025

75,920,000

AGRICOR

0.885

+0.385

75,006,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.10

+0.02

67,953,600

More active Stocks

AGRICOR

0.885

+0.385

75,006,200

NOTION

2.26

+0.28

28,733,500

NOTION-WD

1.80

+0.26

2,238,300

KLK

20.52

+0.26

560,000

HLIND

11.36

+0.26

5,700

AEONCR

7.74

+0.19

453,400

1.65

+0.16

7,692,200

HLFG

17.34

+0.14

75,400

GENTING

4.81

+0.12

12,813,300

HSI-HWX

0.715

+0.105

9,000

More gainer Stocks

DLADY

36.12

-0.68

24,500

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

38,500

HSI-CXK

0.725

-0.135

133,900

SPSETIA-C77

0.565

-0.125

20,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-CXM

0.59

-0.12

14,400

HIAPTEK-CD

0.04

-0.11

4,080,000

PENTA

4.94

-0.11

1,075,100

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