[CCB] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	497,641	466,320	481,141	497,115	527,361	556,807	594,273	-11.16%
YoY %	6.72%	-3.08%	-3.21%	-5.74%	-5.29%	-6.30%	-	-
Horiz. %	83.74%	78.47%	80.96%	83.65%	88.74%	93.70%	100.00%	-
PBT	40,169	36,497	36,784	30,864	50,145	47,580	40,089	0.13%
YoY %	10.06%	-0.78%	19.18%	-38.45%	5.39%	18.69%	-	-
Horiz. %	100.20%	91.04%	91.76%	76.99%	125.08%	118.69%	100.00%	-
Tax	-9,874	-8,357	-4,826	-2,582	-2,786	-795	-4,343	72.98%
YoY %	-18.15%	-73.17%	-86.91%	7.32%	-250.44%	81.69%	-	-
Horiz. %	227.35%	192.42%	111.12%	59.45%	64.15%	18.31%	100.00%	-
NP	30,295	28,140	31,958	28,282	47,359	46,785	35,746	-10.45%
YoY %	7.66%	-11.95%	13.00%	-40.28%	1.23%	30.88%	-	-
Horiz. %	84.75%	78.72%	89.40%	79.12%	132.49%	130.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,295	28,140	31,958	28,282	47,359	46,785	35,746	-10.45%
YoY %	7.66%	-11.95%	13.00%	-40.28%	1.23%	30.88%	-	-
Horiz. %	84.75%	78.72%	89.40%	79.12%	132.49%	130.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	22.90%	13.12%	8.37%	5.56%	1.67%	10.83%	-
YoY %	7.34%	74.54%	56.75%	50.54%	232.93%	-84.58%	-	-
Horiz. %	226.96%	211.45%	121.14%	77.29%	51.34%	15.42%	100.00%	-
Total Cost	467,346	438,180	449,183	468,833	480,002	510,022	558,527	-11.21%
YoY %	6.66%	-2.45%	-4.19%	-2.33%	-5.89%	-8.68%	-	-
Horiz. %	83.67%	78.45%	80.42%	83.94%	85.94%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,372	158,147	153,199	239,864	232,775	228,258	217,183	-13.62%
YoY %	10.26%	3.23%	-36.13%	3.05%	1.98%	5.10%	-	-
Horiz. %	80.29%	72.82%	70.54%	110.44%	107.18%	105.10%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	130,927	130,927	130,927	130,927	146,092	146,092	146,083	-7.04%
YoY %	0.00%	0.00%	0.00%	-10.38%	0.00%	0.01%	-	-
Horiz. %	89.63%	89.63%	89.63%	89.63%	100.01%	100.01%	100.00%	-
Div Payout %	432.18%	465.27%	409.69%	462.94%	308.48%	312.26%	408.67%	-
YoY %	-7.11%	13.57%	-11.50%	50.07%	-1.21%	-23.59%	-	-
Horiz. %	105.75%	113.85%	100.25%	113.28%	75.48%	76.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	174,372	158,147	153,199	239,864	232,775	228,258	217,183	-13.62%
YoY %	10.26%	3.23%	-36.13%	3.05%	1.98%	5.10%	-	-
Horiz. %	80.29%	72.82%	70.54%	110.44%	107.18%	105.10%	100.00%	-
NOSH	100,700	100,763	100,809	100,711	100,720	100,763	100,641	0.03%
YoY %	-0.06%	-0.05%	0.10%	-0.01%	-0.04%	0.12%	-	-
Horiz. %	100.06%	100.12%	100.17%	100.07%	100.08%	100.12%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	6.09%	6.03%	6.64%	5.69%	8.98%	8.40%	6.02%	-
YoY %	1.00%	-9.19%	16.70%	-36.64%	6.90%	39.53%	-	-
Horiz. %	101.16%	100.17%	110.30%	94.52%	149.17%	139.53%	100.00%	-
ROE	17.37%	17.79%	20.86%	11.79%	20.35%	20.50%	16.46%	-
YoY %	-2.36%	-14.72%	76.93%	-42.06%	-0.73%	24.54%	-	-
Horiz. %	105.53%	108.08%	126.73%	71.63%	123.63%	124.54%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	494.18	462.79	477.28	493.60	523.59	552.59	590.49	-11.20%
YoY %	6.78%	-3.04%	-3.31%	-5.73%	-5.25%	-6.42%	-	-
Horiz. %	83.69%	78.37%	80.83%	83.59%	88.67%	93.58%	100.00%	-
EPS	30.08	27.93	31.70	28.08	47.02	46.43	35.52	-10.49%
YoY %	7.70%	-11.89%	12.89%	-40.28%	1.27%	30.72%	-	-
Horiz. %	84.68%	78.63%	89.25%	79.05%	132.38%	130.72%	100.00%	-
DPS	130.00	130.00	130.00	130.00	145.00	145.00	145.00	-7.02%
YoY %	0.00%	0.00%	0.00%	-10.34%	0.00%	0.00%	-	-
Horiz. %	89.66%	89.66%	89.66%	89.66%	100.00%	100.00%	100.00%	-
NAPS	1.7316	1.5695	1.5197	2.3817	2.3111	2.2653	2.158	-13.66%
YoY %	10.33%	3.28%	-36.19%	3.05%	2.02%	4.97%	-	-
Horiz. %	80.24%	72.73%	70.42%	110.37%	107.09%	104.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,711
RPS	493.96	462.87	477.58	493.44	523.46	552.69	589.88	-11.16%
YoY %	6.72%	-3.08%	-3.21%	-5.73%	-5.29%	-6.30%	-	-
Horiz. %	83.74%	78.47%	80.96%	83.65%	88.74%	93.70%	100.00%	-
EPS	30.07	27.93	31.72	28.07	47.01	46.44	35.48	-10.45%
YoY %	7.66%	-11.95%	13.00%	-40.29%	1.23%	30.89%	-	-
Horiz. %	84.75%	78.72%	89.40%	79.11%	132.50%	130.89%	100.00%	-
DPS	129.96	129.96	129.96	129.96	145.01	145.01	145.00	-7.04%
YoY %	0.00%	0.00%	0.00%	-10.38%	0.00%	0.01%	-	-
Horiz. %	89.63%	89.63%	89.63%	89.63%	100.01%	100.01%	100.00%	-
NAPS	1.7308	1.5698	1.5207	2.3809	2.3105	2.2657	2.1558	-13.62%
YoY %	10.26%	3.23%	-36.13%	3.05%	1.98%	5.10%	-	-
Horiz. %	80.29%	72.82%	70.54%	110.44%	107.18%	105.10%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	5.26	4.13	3.43	2.62	2.05	2.00	2.03	-
P/RPS	1.06	0.89	0.72	0.53	0.39	0.36	0.34	113.55%
YoY %	19.10%	23.61%	35.85%	35.90%	8.33%	5.88%	-	-
Horiz. %	311.76%	261.76%	211.76%	155.88%	114.71%	105.88%	100.00%	-
P/EPS	17.48	14.79	10.82	9.33	4.36	4.31	5.72	110.72%
YoY %	18.19%	36.69%	15.97%	113.99%	1.16%	-24.65%	-	-
Horiz. %	305.59%	258.57%	189.16%	163.11%	76.22%	75.35%	100.00%	-
EY	5.72	6.76	9.24	10.72	22.94	23.22	17.50	-52.58%
YoY %	-15.38%	-26.84%	-13.81%	-53.27%	-1.21%	32.69%	-	-
Horiz. %	32.69%	38.63%	52.80%	61.26%	131.09%	132.69%	100.00%	-
DY	24.71	31.48	37.90	49.62	70.73	72.50	71.43	-50.75%
YoY %	-21.51%	-16.94%	-23.62%	-29.85%	-2.44%	1.50%	-	-
Horiz. %	34.59%	44.07%	53.06%	69.47%	99.02%	101.50%	100.00%	-
P/NAPS	3.04	2.63	2.26	1.10	0.89	0.88	0.94	118.84%
YoY %	15.59%	16.37%	105.45%	23.60%	1.14%	-6.38%	-	-
Horiz. %	323.40%	279.79%	240.43%	117.02%	94.68%	93.62%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/04/10	23/02/10	05/11/09	30/07/09	21/04/09	24/02/09	31/10/08	-
Price	5.15	4.15	3.40	2.66	2.18	2.00	1.82	-
P/RPS	1.04	0.90	0.71	0.54	0.42	0.36	0.31	124.26%
YoY %	15.56%	26.76%	31.48%	28.57%	16.67%	16.13%	-	-
Horiz. %	335.48%	290.32%	229.03%	174.19%	135.48%	116.13%	100.00%	-
P/EPS	17.12	14.86	10.73	9.47	4.64	4.31	5.12	123.77%
YoY %	15.21%	38.49%	13.31%	104.09%	7.66%	-15.82%	-	-
Horiz. %	334.38%	290.23%	209.57%	184.96%	90.62%	84.18%	100.00%	-
EY	5.84	6.73	9.32	10.56	21.57	23.22	19.52	-55.30%
YoY %	-13.22%	-27.79%	-11.74%	-51.04%	-7.11%	18.95%	-	-
Horiz. %	29.92%	34.48%	47.75%	54.10%	110.50%	118.95%	100.00%	-
DY	25.24	31.33	38.24	48.87	66.51	72.50	79.67	-53.56%
YoY %	-19.44%	-18.07%	-21.75%	-26.52%	-8.26%	-9.00%	-	-
Horiz. %	31.68%	39.32%	48.00%	61.34%	83.48%	91.00%	100.00%	-
P/NAPS	2.97	2.64	2.24	1.12	0.94	0.88	0.84	132.26%
YoY %	12.50%	17.86%	100.00%	19.15%	6.82%	4.76%	-	-
Horiz. %	353.57%	314.29%	266.67%	133.33%	111.90%	104.76%	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 - 21 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

DSONIC

DATASONIC GROUP BERHAD

920

MPI

MALAYSIAN PACIFIC INDUSTRIES

751

GENTING

GENTING BHD

739

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

665

NOTION

NOTION VTEC BHD

611

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

426

TOPGLOV

TOP GLOVE CORPORATION BHD

353

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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