[CCB] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	622,777	645,990	658,567	662,046	659,063	650,540	640,574	-1.86%
YoY %	-3.59%	-1.91%	-0.53%	0.45%	1.31%	1.56%	-	-
Horiz. %	97.22%	100.85%	102.81%	103.35%	102.89%	101.56%	100.00%	-
PBT	42,112	11,060	11,011	45,562	41,066	47,652	51,843	-12.95%
YoY %	280.76%	0.45%	-75.83%	10.95%	-13.82%	-8.08%	-	-
Horiz. %	81.23%	21.33%	21.24%	87.88%	79.21%	91.92%	100.00%	-
Tax	-5,811	-1,112	-3,566	-4,180	-3,352	-5,570	-6,147	-3.68%
YoY %	-422.57%	68.82%	14.69%	-24.70%	39.82%	9.39%	-	-
Horiz. %	94.53%	18.09%	58.01%	68.00%	54.53%	90.61%	100.00%	-
NP	36,301	9,948	7,445	41,382	37,714	42,082	45,696	-14.23%
YoY %	264.91%	33.62%	-82.01%	9.73%	-10.38%	-7.91%	-	-
Horiz. %	79.44%	21.77%	16.29%	90.56%	82.53%	92.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,301	9,948	7,445	41,382	37,714	42,082	45,696	-14.23%
YoY %	264.91%	33.62%	-82.01%	9.73%	-10.38%	-7.91%	-	-
Horiz. %	79.44%	21.77%	16.29%	90.56%	82.53%	92.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.80%	10.05%	32.39%	9.17%	8.16%	11.69%	11.86%	-
YoY %	37.31%	-68.97%	253.22%	12.38%	-30.20%	-1.43%	-	-
Horiz. %	116.36%	84.74%	273.10%	77.32%	68.80%	98.57%	100.00%	-
Total Cost	586,476	636,042	651,122	620,664	621,349	608,458	594,878	-0.94%
YoY %	-7.79%	-2.32%	4.91%	-0.11%	2.12%	2.28%	-	-
Horiz. %	98.59%	106.92%	109.45%	104.33%	104.45%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,885	291,543	287,142	289,981	289,720	289,717	287,306	6.98%
YoY %	9.04%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.47%	99.94%	100.93%	100.84%	100.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	146,083	10,072	10,072	10,080	10,080	214,584	214,584	-22.63%
YoY %	1,350.39%	0.00%	-0.08%	0.00%	-95.30%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.70%	4.70%	100.00%	100.00%	-
Div Payout %	402.42%	101.26%	135.30%	24.36%	26.73%	509.92%	469.59%	-
YoY %	297.41%	-25.16%	455.42%	-8.87%	-94.76%	8.59%	-	-
Horiz. %	85.70%	21.56%	28.81%	5.19%	5.69%	108.59%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	317,885	291,543	287,142	289,981	289,720	289,717	287,306	6.98%
YoY %	9.04%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.47%	99.94%	100.93%	100.84%	100.84%	100.00%	-
NOSH	100,752	100,723	100,596	100,674	100,863	101,052	100,745	0.00%
YoY %	0.03%	0.13%	-0.08%	-0.19%	-0.19%	0.30%	-	-
Horiz. %	100.01%	99.98%	99.85%	99.93%	100.12%	100.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	5.83%	1.54%	1.13%	6.25%	5.72%	6.47%	7.13%	-
YoY %	278.57%	36.28%	-81.92%	9.27%	-11.59%	-9.26%	-	-
Horiz. %	81.77%	21.60%	15.85%	87.66%	80.22%	90.74%	100.00%	-
ROE	11.42%	3.41%	2.59%	14.27%	13.02%	14.53%	15.90%	-
YoY %	234.90%	31.66%	-81.85%	9.60%	-10.39%	-8.62%	-	-
Horiz. %	71.82%	21.45%	16.29%	89.75%	81.89%	91.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	618.12	641.35	654.66	657.61	653.42	643.76	635.83	-1.86%
YoY %	-3.62%	-2.03%	-0.45%	0.64%	1.50%	1.25%	-	-
Horiz. %	97.21%	100.87%	102.96%	103.43%	102.77%	101.25%	100.00%	-
EPS	36.03	9.88	7.40	41.10	37.39	41.64	45.36	-14.24%
YoY %	264.68%	33.51%	-82.00%	9.92%	-10.21%	-8.20%	-	-
Horiz. %	79.43%	21.78%	16.31%	90.61%	82.43%	91.80%	100.00%	-
DPS	145.00	10.00	10.00	10.00	10.00	213.00	213.00	-22.63%
YoY %	1,350.00%	0.00%	0.00%	0.00%	-95.31%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.69%	4.69%	100.00%	100.00%	-
NAPS	3.1551	2.8945	2.8544	2.8804	2.8724	2.867	2.8518	6.97%
YoY %	9.00%	1.40%	-0.90%	0.28%	0.19%	0.53%	-	-
Horiz. %	110.64%	101.50%	100.09%	101.00%	100.72%	100.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,674
RPS	618.17	641.21	653.70	657.15	654.19	645.73	635.84	-1.86%
YoY %	-3.59%	-1.91%	-0.52%	0.45%	1.31%	1.56%	-	-
Horiz. %	97.22%	100.84%	102.81%	103.35%	102.89%	101.56%	100.00%	-
EPS	36.03	9.87	7.39	41.08	37.44	41.77	45.36	-14.24%
YoY %	265.05%	33.56%	-82.01%	9.72%	-10.37%	-7.91%	-	-
Horiz. %	79.43%	21.76%	16.29%	90.56%	82.54%	92.09%	100.00%	-
DPS	145.00	10.00	10.00	10.01	10.01	213.00	213.00	-22.63%
YoY %	1,350.00%	0.00%	-0.10%	0.00%	-95.30%	0.00%	-	-
Horiz. %	68.08%	4.69%	4.69%	4.70%	4.70%	100.00%	100.00%	-
NAPS	3.1553	2.8939	2.8502	2.8784	2.8758	2.8758	2.8518	6.98%
YoY %	9.03%	1.53%	-0.98%	0.09%	0.00%	0.84%	-	-
Horiz. %	110.64%	101.48%	99.94%	100.93%	100.84%	100.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.19	2.20	2.56	2.62	2.20	2.29	2.15	-
P/RPS	0.35	0.34	0.39	0.40	0.34	0.36	0.34	1.95%
YoY %	2.94%	-12.82%	-2.50%	17.65%	-5.56%	5.88%	-	-
Horiz. %	102.94%	100.00%	114.71%	117.65%	100.00%	105.88%	100.00%	-
P/EPS	6.08	22.27	34.59	6.37	5.88	5.50	4.74	18.07%
YoY %	-72.70%	-35.62%	443.01%	8.33%	6.91%	16.03%	-	-
Horiz. %	128.27%	469.83%	729.75%	134.39%	124.05%	116.03%	100.00%	-
EY	16.45	4.49	2.89	15.69	17.00	18.18	21.10	-15.30%
YoY %	266.37%	55.36%	-81.58%	-7.71%	-6.49%	-13.84%	-	-
Horiz. %	77.96%	21.28%	13.70%	74.36%	80.57%	86.16%	100.00%	-
DY	66.21	4.55	3.91	3.82	4.55	93.01	99.07	-23.57%
YoY %	1,355.16%	16.37%	2.36%	-16.04%	-95.11%	-6.12%	-	-
Horiz. %	66.83%	4.59%	3.95%	3.86%	4.59%	93.88%	100.00%	-
P/NAPS	0.69	0.76	0.90	0.91	0.77	0.80	0.75	-5.41%
YoY %	-9.21%	-15.56%	-1.10%	18.18%	-3.75%	6.67%	-	-
Horiz. %	92.00%	101.33%	120.00%	121.33%	102.67%	106.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	25/04/08	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	-
Price	2.30	2.25	2.16	2.58	2.30	2.60	2.25	-
P/RPS	0.37	0.35	0.33	0.39	0.35	0.40	0.35	3.77%
YoY %	5.71%	6.06%	-15.38%	11.43%	-12.50%	14.29%	-	-
Horiz. %	105.71%	100.00%	94.29%	111.43%	100.00%	114.29%	100.00%	-
P/EPS	6.38	22.78	29.19	6.28	6.15	6.24	4.96	18.29%
YoY %	-71.99%	-21.96%	364.81%	2.11%	-1.44%	25.81%	-	-
Horiz. %	128.63%	459.27%	588.51%	126.61%	123.99%	125.81%	100.00%	-
EY	15.67	4.39	3.43	15.93	16.26	16.02	20.16	-15.47%
YoY %	256.95%	27.99%	-78.47%	-2.03%	1.50%	-20.54%	-	-
Horiz. %	77.73%	21.78%	17.01%	79.02%	80.65%	79.46%	100.00%	-
DY	63.04	4.44	4.63	3.88	4.35	81.92	94.67	-23.76%
YoY %	1,319.82%	-4.10%	19.33%	-10.80%	-94.69%	-13.47%	-	-
Horiz. %	66.59%	4.69%	4.89%	4.10%	4.59%	86.53%	100.00%	-
P/NAPS	0.73	0.78	0.76	0.90	0.80	0.91	0.79	-5.13%
YoY %	-6.41%	2.63%	-15.56%	12.50%	-12.09%	15.19%	-	-
Horiz. %	92.41%	98.73%	96.20%	113.92%	101.27%	115.19%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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

DNEX

DAGANG NEXCHANGE BERHAD

996

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

PTRANS

PERAK TRANSIT BERHAD

683

HLIND

HONG LEONG INDUSTRIES BHD

679

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

NOTION

NOTION VTEC BHD

588

MYEG

MY E.G. SERVICES BHD

504

PBBANK

PUBLIC BANK BHD

470

GENTING

GENTING BHD

461

Daily Stocks

HSI-CXF

0.08

-0.03

147,128,700

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

97,653,600

YNHPROP

0.50

-0.105

93,708,800

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

71,309,400

HSI-CV7

0.04

-0.015

55,149,500

SBH

0.34

+0.02

53,781,200

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.73

+0.25

20,036,800

PTT

2.38

+0.15

3,035,300

AIRPORT

9.74

+0.14

1,971,700

UTDPLT

24.22

+0.14

89,200

PENTA

5.05

+0.12

4,171,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.28

-0.40

708,100

HEIM

22.08

-0.30

385,300

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.35

-0.17

1,748,000

HLFG

17.24

-0.16

46,500

KHIND

2.65

-0.15

2,000

ICON

0.905

-0.145

11,143,400

HSI-CXT

0.725

-0.135

23,600

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