[CCB] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	645,990	658,567	662,046	659,063	650,540	640,574	667,896	-2.19%
YoY %	-1.91%	-0.53%	0.45%	1.31%	1.56%	-4.09%	-	-
Horiz. %	96.72%	98.60%	99.12%	98.68%	97.40%	95.91%	100.00%	-
PBT	11,060	11,011	45,562	41,066	47,652	51,843	28,638	-46.93%
YoY %	0.45%	-75.83%	10.95%	-13.82%	-8.08%	81.03%	-	-
Horiz. %	38.62%	38.45%	159.10%	143.40%	166.39%	181.03%	100.00%	-
Tax	-1,112	-3,566	-4,180	-3,352	-5,570	-6,147	-6,858	-70.23%
YoY %	68.82%	14.69%	-24.70%	39.82%	9.39%	10.37%	-	-
Horiz. %	16.21%	52.00%	60.95%	48.88%	81.22%	89.63%	100.00%	-
NP	9,948	7,445	41,382	37,714	42,082	45,696	21,780	-40.66%
YoY %	33.62%	-82.01%	9.73%	-10.38%	-7.91%	109.81%	-	-
Horiz. %	45.67%	34.18%	190.00%	173.16%	193.21%	209.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,948	7,445	41,382	37,714	42,082	45,696	21,780	-40.66%
YoY %	33.62%	-82.01%	9.73%	-10.38%	-7.91%	109.81%	-	-
Horiz. %	45.67%	34.18%	190.00%	173.16%	193.21%	209.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.05%	32.39%	9.17%	8.16%	11.69%	11.86%	23.95%	-
YoY %	-68.97%	253.22%	12.38%	-30.20%	-1.43%	-50.48%	-	-
Horiz. %	41.96%	135.24%	38.29%	34.07%	48.81%	49.52%	100.00%	-
Total Cost	636,042	651,122	620,664	621,349	608,458	594,878	646,116	-1.04%
YoY %	-2.32%	4.91%	-0.11%	2.12%	2.28%	-7.93%	-	-
Horiz. %	98.44%	100.77%	96.06%	96.17%	94.17%	92.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,543	287,142	289,981	289,720	289,717	287,306	254,296	9.53%
YoY %	1.53%	-0.98%	0.09%	0.00%	0.84%	12.98%	-	-
Horiz. %	114.65%	112.92%	114.03%	113.93%	113.93%	112.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	10,072	10,072	10,080	10,080	214,584	214,584	219,623	-87.16%
YoY %	0.00%	-0.08%	0.00%	-95.30%	0.00%	-2.29%	-	-
Horiz. %	4.59%	4.59%	4.59%	4.59%	97.71%	97.71%	100.00%	-
Div Payout %	101.26%	135.30%	24.36%	26.73%	509.92%	469.59%	1,008.37%	-
YoY %	-25.16%	455.42%	-8.87%	-94.76%	8.59%	-53.43%	-	-
Horiz. %	10.04%	13.42%	2.42%	2.65%	50.57%	46.57%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	291,543	287,142	289,981	289,720	289,717	287,306	254,296	9.53%
YoY %	1.53%	-0.98%	0.09%	0.00%	0.84%	12.98%	-	-
Horiz. %	114.65%	112.92%	114.03%	113.93%	113.93%	112.98%	100.00%	-
NOSH	100,723	100,596	100,674	100,863	101,052	100,745	100,246	0.31%
YoY %	0.13%	-0.08%	-0.19%	-0.19%	0.30%	0.50%	-	-
Horiz. %	100.48%	100.35%	100.43%	100.62%	100.80%	100.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	1.54%	1.13%	6.25%	5.72%	6.47%	7.13%	3.26%	-
YoY %	36.28%	-81.92%	9.27%	-11.59%	-9.26%	118.71%	-	-
Horiz. %	47.24%	34.66%	191.72%	175.46%	198.47%	218.71%	100.00%	-
ROE	3.41%	2.59%	14.27%	13.02%	14.53%	15.90%	8.56%	-
YoY %	31.66%	-81.85%	9.60%	-10.39%	-8.62%	85.75%	-	-
Horiz. %	39.84%	30.26%	166.71%	152.10%	169.74%	185.75%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	641.35	654.66	657.61	653.42	643.76	635.83	666.25	-2.50%
YoY %	-2.03%	-0.45%	0.64%	1.50%	1.25%	-4.57%	-	-
Horiz. %	96.26%	98.26%	98.70%	98.07%	96.62%	95.43%	100.00%	-
EPS	9.88	7.40	41.10	37.39	41.64	45.36	21.73	-40.84%
YoY %	33.51%	-82.00%	9.92%	-10.21%	-8.20%	108.74%	-	-
Horiz. %	45.47%	34.05%	189.14%	172.07%	191.62%	208.74%	100.00%	-
DPS	10.00	10.00	10.00	10.00	213.00	213.00	218.00	-87.16%
YoY %	0.00%	0.00%	0.00%	-95.31%	0.00%	-2.29%	-	-
Horiz. %	4.59%	4.59%	4.59%	4.59%	97.71%	97.71%	100.00%	-
NAPS	2.8945	2.8544	2.8804	2.8724	2.867	2.8518	2.5367	9.18%
YoY %	1.40%	-0.90%	0.28%	0.19%	0.53%	12.42%	-	-
Horiz. %	114.10%	112.52%	113.55%	113.23%	113.02%	112.42%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,863
RPS	641.21	653.70	657.15	654.19	645.73	635.84	662.96	-2.19%
YoY %	-1.91%	-0.52%	0.45%	1.31%	1.56%	-4.09%	-	-
Horiz. %	96.72%	98.60%	99.12%	98.68%	97.40%	95.91%	100.00%	-
EPS	9.87	7.39	41.08	37.44	41.77	45.36	21.62	-40.68%
YoY %	33.56%	-82.01%	9.72%	-10.37%	-7.91%	109.81%	-	-
Horiz. %	45.65%	34.18%	190.01%	173.17%	193.20%	209.81%	100.00%	-
DPS	10.00	10.00	10.01	10.01	213.00	213.00	218.00	-87.16%
YoY %	0.00%	-0.10%	0.00%	-95.30%	0.00%	-2.29%	-	-
Horiz. %	4.59%	4.59%	4.59%	4.59%	97.71%	97.71%	100.00%	-
NAPS	2.8939	2.8502	2.8784	2.8758	2.8758	2.8518	2.5242	9.53%
YoY %	1.53%	-0.98%	0.09%	0.00%	0.84%	12.98%	-	-
Horiz. %	114.65%	112.91%	114.03%	113.93%	113.93%	112.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.20	2.56	2.62	2.20	2.29	2.15	2.08	-
P/RPS	0.34	0.39	0.40	0.34	0.36	0.34	0.31	6.34%
YoY %	-12.82%	-2.50%	17.65%	-5.56%	5.88%	9.68%	-	-
Horiz. %	109.68%	125.81%	129.03%	109.68%	116.13%	109.68%	100.00%	-
P/EPS	22.27	34.59	6.37	5.88	5.50	4.74	9.57	75.51%
YoY %	-35.62%	443.01%	8.33%	6.91%	16.03%	-50.47%	-	-
Horiz. %	232.71%	361.44%	66.56%	61.44%	57.47%	49.53%	100.00%	-
EY	4.49	2.89	15.69	17.00	18.18	21.10	10.45	-43.03%
YoY %	55.36%	-81.58%	-7.71%	-6.49%	-13.84%	101.91%	-	-
Horiz. %	42.97%	27.66%	150.14%	162.68%	173.97%	201.91%	100.00%	-
DY	4.55	3.91	3.82	4.55	93.01	99.07	104.81	-87.62%
YoY %	16.37%	2.36%	-16.04%	-95.11%	-6.12%	-5.48%	-	-
Horiz. %	4.34%	3.73%	3.64%	4.34%	88.74%	94.52%	100.00%	-
P/NAPS	0.76	0.90	0.91	0.77	0.80	0.75	0.82	-4.93%
YoY %	-15.56%	-1.10%	18.18%	-3.75%	6.67%	-8.54%	-	-
Horiz. %	92.68%	109.76%	110.98%	93.90%	97.56%	91.46%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	13/11/06	-
Price	2.25	2.16	2.58	2.30	2.60	2.25	2.29	-
P/RPS	0.35	0.33	0.39	0.35	0.40	0.35	0.34	1.94%
YoY %	6.06%	-15.38%	11.43%	-12.50%	14.29%	2.94%	-	-
Horiz. %	102.94%	97.06%	114.71%	102.94%	117.65%	102.94%	100.00%	-
P/EPS	22.78	29.19	6.28	6.15	6.24	4.96	10.54	67.08%
YoY %	-21.96%	364.81%	2.11%	-1.44%	25.81%	-52.94%	-	-
Horiz. %	216.13%	276.94%	59.58%	58.35%	59.20%	47.06%	100.00%	-
EY	4.39	3.43	15.93	16.26	16.02	20.16	9.49	-40.15%
YoY %	27.99%	-78.47%	-2.03%	1.50%	-20.54%	112.43%	-	-
Horiz. %	46.26%	36.14%	167.86%	171.34%	168.81%	212.43%	100.00%	-
DY	4.44	4.63	3.88	4.35	81.92	94.67	95.20	-87.01%
YoY %	-4.10%	19.33%	-10.80%	-94.69%	-13.47%	-0.56%	-	-
Horiz. %	4.66%	4.86%	4.08%	4.57%	86.05%	99.44%	100.00%	-
P/NAPS	0.78	0.76	0.90	0.80	0.91	0.79	0.90	-9.09%
YoY %	2.63%	-15.56%	12.50%	-12.09%	15.19%	-12.22%	-	-
Horiz. %	86.67%	84.44%	100.00%	88.89%	101.11%	87.78%	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 - 5 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

HLIND

HONG LEONG INDUSTRIES BHD

972

MPI

MALAYSIAN PACIFIC INDUSTRIES

951

DNEX

DAGANG NEXCHANGE BERHAD

583

GENTING

GENTING BHD

544

JCY

JCY INTERNATIONAL BERHAD

542

TOPGLOV

TOP GLOVE CORPORATION BHD

493

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

SNS

SNS NETWORK TECHNOLOGY BERHAD

456

MAYBANK

MALAYAN BANKING BHD

434

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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