[CCB] QoQ TTM 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
TTM Result
Revenue	658,567	662,046	659,063	650,540	640,574	667,896	682,367	-2.33%
YoY %	-0.53%	0.45%	1.31%	1.56%	-4.09%	-2.12%	-	-
Horiz. %	96.51%	97.02%	96.58%	95.34%	93.88%	97.88%	100.00%	-
PBT	11,011	45,562	41,066	47,652	51,843	28,638	34,494	-53.19%
YoY %	-75.83%	10.95%	-13.82%	-8.08%	81.03%	-16.98%	-	-
Horiz. %	31.92%	132.09%	119.05%	138.15%	150.30%	83.02%	100.00%	-
Tax	-3,566	-4,180	-3,352	-5,570	-6,147	-6,858	-8,318	-43.05%
YoY %	14.69%	-24.70%	39.82%	9.39%	10.37%	17.55%	-	-
Horiz. %	42.87%	50.25%	40.30%	66.96%	73.90%	82.45%	100.00%	-
NP	7,445	41,382	37,714	42,082	45,696	21,780	26,176	-56.65%
YoY %	-82.01%	9.73%	-10.38%	-7.91%	109.81%	-16.79%	-	-
Horiz. %	28.44%	158.09%	144.08%	160.77%	174.57%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,445	41,382	37,714	42,082	45,696	21,780	26,176	-56.65%
YoY %	-82.01%	9.73%	-10.38%	-7.91%	109.81%	-16.79%	-	-
Horiz. %	28.44%	158.09%	144.08%	160.77%	174.57%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.39%	9.17%	8.16%	11.69%	11.86%	23.95%	24.11%	-
YoY %	253.22%	12.38%	-30.20%	-1.43%	-50.48%	-0.66%	-	-
Horiz. %	134.34%	38.03%	33.84%	48.49%	49.19%	99.34%	100.00%	-
Total Cost	651,122	620,664	621,349	608,458	594,878	646,116	656,191	-0.51%
YoY %	4.91%	-0.11%	2.12%	2.28%	-7.93%	-1.54%	-	-
Horiz. %	99.23%	94.59%	94.69%	92.73%	90.66%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,142	289,981	289,720	289,717	287,306	254,296	405,615	-20.51%
YoY %	-0.98%	0.09%	0.00%	0.84%	12.98%	-37.31%	-	-
Horiz. %	70.79%	71.49%	71.43%	71.43%	70.83%	62.69%	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	10,072	10,080	10,080	214,584	214,584	219,623	219,623	-87.11%
YoY %	-0.08%	0.00%	-95.30%	0.00%	-2.29%	0.00%	-	-
Horiz. %	4.59%	4.59%	4.59%	97.71%	97.71%	100.00%	100.00%	-
Div Payout %	135.30%	24.36%	26.73%	509.92%	469.59%	1,008.37%	839.03%	-
YoY %	455.42%	-8.87%	-94.76%	8.59%	-53.43%	20.18%	-	-
Horiz. %	16.13%	2.90%	3.19%	60.77%	55.97%	120.18%	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	287,142	289,981	289,720	289,717	287,306	254,296	405,615	-20.51%
YoY %	-0.98%	0.09%	0.00%	0.84%	12.98%	-37.31%	-	-
Horiz. %	70.79%	71.49%	71.43%	71.43%	70.83%	62.69%	100.00%	-
NOSH	100,596	100,674	100,863	101,052	100,745	100,246	100,744	-0.09%
YoY %	-0.08%	-0.19%	-0.19%	0.30%	0.50%	-0.49%	-	-
Horiz. %	99.85%	99.93%	100.12%	100.31%	100.00%	99.51%	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%	6.25%	5.72%	6.47%	7.13%	3.26%	3.84%	-
YoY %	-81.92%	9.27%	-11.59%	-9.26%	118.71%	-15.10%	-	-
Horiz. %	29.43%	162.76%	148.96%	168.49%	185.68%	84.90%	100.00%	-
ROE	2.59%	14.27%	13.02%	14.53%	15.90%	8.56%	6.45%	-
YoY %	-81.85%	9.60%	-10.39%	-8.62%	85.75%	32.71%	-	-
Horiz. %	40.16%	221.24%	201.86%	225.27%	246.51%	132.71%	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	654.66	657.61	653.42	643.76	635.83	666.25	677.33	-2.23%
YoY %	-0.45%	0.64%	1.50%	1.25%	-4.57%	-1.64%	-	-
Horiz. %	96.65%	97.09%	96.47%	95.04%	93.87%	98.36%	100.00%	-
EPS	7.40	41.10	37.39	41.64	45.36	21.73	25.98	-56.61%
YoY %	-82.00%	9.92%	-10.21%	-8.20%	108.74%	-16.36%	-	-
Horiz. %	28.48%	158.20%	143.92%	160.28%	174.60%	83.64%	100.00%	-
DPS	10.00	10.00	10.00	213.00	213.00	218.00	218.00	-87.11%
YoY %	0.00%	0.00%	-95.31%	0.00%	-2.29%	0.00%	-	-
Horiz. %	4.59%	4.59%	4.59%	97.71%	97.71%	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	657.15	654.19	645.73	635.84	662.96	677.32	-2.33%
YoY %	-0.52%	0.45%	1.31%	1.56%	-4.09%	-2.12%	-	-
Horiz. %	96.51%	97.02%	96.59%	95.34%	93.88%	97.88%	100.00%	-
EPS	7.39	41.08	37.44	41.77	45.36	21.62	25.98	-56.64%
YoY %	-82.01%	9.72%	-10.37%	-7.91%	109.81%	-16.78%	-	-
Horiz. %	28.44%	158.12%	144.11%	160.78%	174.60%	83.22%	100.00%	-
DPS	10.00	10.01	10.01	213.00	213.00	218.00	218.00	-87.11%
YoY %	-0.10%	0.00%	-95.30%	0.00%	-2.29%	0.00%	-	-
Horiz. %	4.59%	4.59%	4.59%	97.71%	97.71%	100.00%	100.00%	-
NAPS	2.8502	2.8784	2.8758	2.8758	2.8518	2.5242	4.0262	-20.51%
YoY %	-0.98%	0.09%	0.00%	0.84%	12.98%	-37.31%	-	-
Horiz. %	70.79%	71.49%	71.43%	71.43%	70.83%	62.69%	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	0.40	0.34	0.36	0.34	0.31	0.34	9.55%
YoY %	-2.50%	17.65%	-5.56%	5.88%	9.68%	-8.82%	-	-
Horiz. %	114.71%	117.65%	100.00%	105.88%	100.00%	91.18%	100.00%	-
P/EPS	34.59	6.37	5.88	5.50	4.74	9.57	8.78	148.82%
YoY %	443.01%	8.33%	6.91%	16.03%	-50.47%	9.00%	-	-
Horiz. %	393.96%	72.55%	66.97%	62.64%	53.99%	109.00%	100.00%	-
EY	2.89	15.69	17.00	18.18	21.10	10.45	11.40	-59.84%
YoY %	-81.58%	-7.71%	-6.49%	-13.84%	101.91%	-8.33%	-	-
Horiz. %	25.35%	137.63%	149.12%	159.47%	185.09%	91.67%	100.00%	-
DY	3.91	3.82	4.55	93.01	99.07	104.81	95.61	-88.06%
YoY %	2.36%	-16.04%	-95.11%	-6.12%	-5.48%	9.62%	-	-
Horiz. %	4.09%	4.00%	4.76%	97.28%	103.62%	109.62%	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	0.39	0.35	0.40	0.35	0.34	0.36	-5.62%
YoY %	-15.38%	11.43%	-12.50%	14.29%	2.94%	-5.56%	-	-
Horiz. %	91.67%	108.33%	97.22%	111.11%	97.22%	94.44%	100.00%	-
P/EPS	29.19	6.28	6.15	6.24	4.96	10.54	9.43	111.96%
YoY %	364.81%	2.11%	-1.44%	25.81%	-52.94%	11.77%	-	-
Horiz. %	309.54%	66.60%	65.22%	66.17%	52.60%	111.77%	100.00%	-
EY	3.43	15.93	16.26	16.02	20.16	9.49	10.61	-52.79%
YoY %	-78.47%	-2.03%	1.50%	-20.54%	112.43%	-10.56%	-	-
Horiz. %	32.33%	150.14%	153.25%	150.99%	190.01%	89.44%	100.00%	-
DY	4.63	3.88	4.35	81.92	94.67	95.20	88.98	-85.98%
YoY %	19.33%	-10.80%	-94.69%	-13.47%	-0.56%	6.99%	-	-
Horiz. %	5.20%	4.36%	4.89%	92.07%	106.39%	106.99%	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

701

HLIND

HONG LEONG INDUSTRIES BHD

668

MPI

MALAYSIAN PACIFIC INDUSTRIES

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

577

DNEX

DAGANG NEXCHANGE BERHAD

576

NOTION

NOTION VTEC BHD

570

GENTING

GENTING BHD

509

HEXCAP

HEXTAR CAPITAL BERHAD

463

PBBANK

PUBLIC BANK BHD

456

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