[CCB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	658,566	503,246	334,608	157,349	640,574	481,774	316,119	62.89%
YoY %	30.86%	50.40%	112.65%	-75.44%	32.96%	52.40%	-	-
Horiz. %	208.33%	159.20%	105.85%	49.78%	202.64%	152.40%	100.00%	-
PBT	11,010	11,633	5,611	2,417	51,808	17,879	16,388	-23.23%
YoY %	-5.36%	107.32%	132.15%	-95.33%	189.77%	9.10%	-	-
Horiz. %	67.18%	70.98%	34.24%	14.75%	316.13%	109.10%	100.00%	-
Tax	-3,566	-1,996	-454	-881	-6,112	-3,928	-3,249	6.38%
YoY %	-78.66%	-339.65%	48.47%	85.59%	-55.60%	-20.90%	-	-
Horiz. %	109.76%	61.43%	13.97%	27.12%	188.12%	120.90%	100.00%	-
NP	7,444	9,637	5,157	1,536	45,696	13,951	13,139	-31.45%
YoY %	-22.76%	86.87%	235.74%	-96.64%	227.55%	6.18%	-	-
Horiz. %	56.66%	73.35%	39.25%	11.69%	347.79%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,444	9,637	5,157	1,536	45,696	13,951	13,139	-31.45%
YoY %	-22.76%	86.87%	235.74%	-96.64%	227.55%	6.18%	-	-
Horiz. %	56.66%	73.35%	39.25%	11.69%	347.79%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.39%	17.16%	8.09%	36.45%	11.80%	21.97%	19.83%	-
YoY %	88.75%	112.11%	-77.81%	208.90%	-46.29%	10.79%	-	-
Horiz. %	163.34%	86.54%	40.80%	183.81%	59.51%	110.79%	100.00%	-
Total Cost	651,122	493,609	329,451	155,813	594,878	467,823	302,980	66.30%
YoY %	31.91%	49.83%	111.44%	-73.81%	27.16%	54.41%	-	-
Horiz. %	214.91%	162.92%	108.74%	51.43%	196.34%	154.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,525	290,056	289,315	289,717	287,292	255,519	405,676	-20.45%
YoY %	-0.87%	0.26%	-0.14%	0.84%	12.43%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	10,073	5,035	5,036	-	214,577	209,516	209,579	-86.70%
YoY %	100.06%	-0.02%	0.00%	-	2.42%	-0.03%	-	-
Horiz. %	4.81%	2.40%	2.40%	-	102.38%	99.97%	100.00%	-
Div Payout %	135.32%	52.25%	97.66%	-	469.58%	1,501.81%	1,595.09%	-
YoY %	158.99%	-46.50%	0.00%	-	-68.73%	-5.85%	-	-
Horiz. %	8.48%	3.28%	6.12%	-	29.44%	94.15%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	287,525	290,056	289,315	289,717	287,292	255,519	405,676	-20.45%
YoY %	-0.87%	0.26%	-0.14%	0.84%	12.43%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-
NOSH	100,730	100,700	100,722	101,052	100,740	100,729	100,759	-0.01%
YoY %	0.03%	-0.02%	-0.33%	0.31%	0.01%	-0.03%	-	-
Horiz. %	99.97%	99.94%	99.96%	100.29%	99.98%	99.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	1.13%	1.91%	1.54%	0.98%	7.13%	2.90%	4.16%	-
YoY %	-40.84%	24.03%	57.14%	-86.26%	145.86%	-30.29%	-	-
Horiz. %	27.16%	45.91%	37.02%	23.56%	171.39%	69.71%	100.00%	-
ROE	2.59%	3.32%	1.78%	0.53%	15.91%	5.46%	3.24%	-
YoY %	-21.99%	86.52%	235.85%	-96.67%	191.39%	68.52%	-	-
Horiz. %	79.94%	102.47%	54.94%	16.36%	491.05%	168.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	653.79	499.75	332.21	155.71	635.86	478.29	313.74	62.92%
YoY %	30.82%	50.43%	113.35%	-75.51%	32.94%	52.45%	-	-
Horiz. %	208.39%	159.29%	105.89%	49.63%	202.67%	152.45%	100.00%	-
EPS	7.39	9.57	5.12	1.52	45.36	13.85	13.04	-31.44%
YoY %	-22.78%	86.91%	236.84%	-96.65%	227.51%	6.21%	-	-
Horiz. %	56.67%	73.39%	39.26%	11.66%	347.85%	106.21%	100.00%	-
DPS	10.00	5.00	5.00	0.00	213.00	208.00	208.00	-86.70%
YoY %	100.00%	0.00%	0.00%	0.00%	2.40%	0.00%	-	-
Horiz. %	4.81%	2.40%	2.40%	0.00%	102.40%	100.00%	100.00%	-
NAPS	2.8544	2.8804	2.8724	2.867	2.8518	2.5367	4.0262	-20.44%
YoY %	-0.90%	0.28%	0.19%	0.53%	12.42%	-37.00%	-	-
Horiz. %	70.90%	71.54%	71.34%	71.21%	70.83%	63.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 101,052
RPS	653.70	499.52	332.13	156.19	635.84	478.21	313.78	62.90%
YoY %	30.87%	50.40%	112.64%	-75.44%	32.96%	52.40%	-	-
Horiz. %	208.33%	159.19%	105.85%	49.78%	202.64%	152.40%	100.00%	-
EPS	7.39	9.57	5.12	1.52	45.36	13.85	13.04	-31.44%
YoY %	-22.78%	86.91%	236.84%	-96.65%	227.51%	6.21%	-	-
Horiz. %	56.67%	73.39%	39.26%	11.66%	347.85%	106.21%	100.00%	-
DPS	10.00	5.00	5.00	0.00	212.99	207.97	208.03	-86.70%
YoY %	100.00%	0.00%	0.00%	0.00%	2.41%	-0.03%	-	-
Horiz. %	4.81%	2.40%	2.40%	0.00%	102.38%	99.97%	100.00%	-
NAPS	2.854	2.8791	2.8718	2.8758	2.8517	2.5363	4.0268	-20.45%
YoY %	-0.87%	0.25%	-0.14%	0.85%	12.44%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.56	2.62	2.20	2.29	2.15	2.08	2.28	-
P/RPS	0.39	0.52	0.66	1.47	0.34	0.43	0.73	-34.08%
YoY %	-25.00%	-21.21%	-55.10%	332.35%	-20.93%	-41.10%	-	-
Horiz. %	53.42%	71.23%	90.41%	201.37%	46.58%	58.90%	100.00%	-
P/EPS	34.64	27.38	42.97	150.66	4.74	15.02	17.48	57.57%
YoY %	26.52%	-36.28%	-71.48%	3,078.48%	-68.44%	-14.07%	-	-
Horiz. %	198.17%	156.64%	245.82%	861.90%	27.12%	85.93%	100.00%	-
EY	2.89	3.65	2.33	0.66	21.10	6.66	5.72	-36.48%
YoY %	-20.82%	56.65%	253.03%	-96.87%	216.82%	16.43%	-	-
Horiz. %	50.52%	63.81%	40.73%	11.54%	368.88%	116.43%	100.00%	-
DY	3.91	1.91	2.27	0.00	99.07	100.00	91.23	-87.68%
YoY %	104.71%	-15.86%	0.00%	0.00%	-0.93%	9.61%	-	-
Horiz. %	4.29%	2.09%	2.49%	0.00%	108.59%	109.61%	100.00%	-
P/NAPS	0.90	0.91	0.77	0.80	0.75	0.82	0.57	35.48%
YoY %	-1.10%	18.18%	-3.75%	6.67%	-8.54%	43.86%	-	-
Horiz. %	157.89%	159.65%	135.09%	140.35%	131.58%	143.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	13/11/06	10/08/06	-
Price	2.16	2.58	2.30	2.60	2.25	2.29	2.45	-
P/RPS	0.33	0.52	0.69	1.67	0.35	0.48	0.78	-43.55%
YoY %	-36.54%	-24.64%	-58.68%	377.14%	-27.08%	-38.46%	-	-
Horiz. %	42.31%	66.67%	88.46%	214.10%	44.87%	61.54%	100.00%	-
P/EPS	29.23	26.96	44.92	171.05	4.96	16.53	18.79	34.14%
YoY %	8.42%	-39.98%	-73.74%	3,348.59%	-69.99%	-12.03%	-	-
Horiz. %	155.56%	143.48%	239.06%	910.32%	26.40%	87.97%	100.00%	-
EY	3.42	3.71	2.23	0.58	20.16	6.05	5.32	-25.45%
YoY %	-7.82%	66.37%	284.48%	-97.12%	233.22%	13.72%	-	-
Horiz. %	64.29%	69.74%	41.92%	10.90%	378.95%	113.72%	100.00%	-
DY	4.63	1.94	2.17	0.00	94.67	90.83	84.90	-85.54%
YoY %	138.66%	-10.60%	0.00%	0.00%	4.23%	6.98%	-	-
Horiz. %	5.45%	2.29%	2.56%	0.00%	111.51%	106.98%	100.00%	-
P/NAPS	0.76	0.90	0.80	0.91	0.79	0.90	0.61	15.73%
YoY %	-15.56%	12.50%	-12.09%	15.19%	-12.22%	47.54%	-	-
Horiz. %	124.59%	147.54%	131.15%	149.18%	129.51%	147.54%	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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

672

HLIND

HONG LEONG INDUSTRIES BHD

632

YTLPOWR

YTL POWER INTERNATIONAL BHD

624

MPI

MALAYSIAN PACIFIC INDUSTRIES

599

DNEX

DAGANG NEXCHANGE BERHAD

566

NOTION

NOTION VTEC BHD

565

HEXCAP

HEXTAR CAPITAL BERHAD

438

GENTING

GENTING BHD

383

SNS

SNS NETWORK TECHNOLOGY BERHAD

381

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