[CCB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	478,252	597,636	669,216	632,238	788,868	783,164	1,091,476	-12.83%
YoY %	-19.98%	-10.70%	5.85%	-19.86%	0.73%	-28.25%	-	-
Horiz. %	43.82%	54.75%	61.31%	57.93%	72.28%	71.75%	100.00%	-
PBT	39,992	73,422	11,222	32,776	30,644	40,450	55,832	-5.40%
YoY %	-45.53%	554.27%	-65.76%	6.96%	-24.24%	-27.55%	-	-
Horiz. %	71.63%	131.51%	20.10%	58.70%	54.89%	72.45%	100.00%	-
Tax	-8,972	-5,396	-908	-6,498	-8,902	-14,370	-16,478	-9.62%
YoY %	-66.27%	-494.27%	86.03%	27.01%	38.05%	12.79%	-	-
Horiz. %	54.45%	32.75%	5.51%	39.43%	54.02%	87.21%	100.00%	-
NP	31,020	68,026	10,314	26,278	21,742	26,080	39,354	-3.88%
YoY %	-54.40%	559.55%	-60.75%	20.86%	-16.63%	-33.73%	-	-
Horiz. %	78.82%	172.86%	26.21%	66.77%	55.25%	66.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,020	68,026	10,314	26,278	21,742	26,080	39,354	-3.88%
YoY %	-54.40%	559.55%	-60.75%	20.86%	-16.63%	-33.73%	-	-
Horiz. %	78.82%	172.86%	26.21%	66.77%	55.25%	66.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	7.35%	8.09%	19.83%	29.05%	35.53%	29.51%	-
YoY %	205.17%	-9.15%	-59.20%	-31.74%	-18.24%	20.40%	-	-
Horiz. %	76.01%	24.91%	27.41%	67.20%	98.44%	120.40%	100.00%	-
Total Cost	447,232	529,610	658,902	605,960	767,126	757,084	1,052,122	-13.27%
YoY %	-15.55%	-19.62%	8.74%	-21.01%	1.33%	-28.04%	-	-
Horiz. %	42.51%	50.34%	62.63%	57.59%	72.91%	71.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,871	317,874	289,315	405,676	376,656	372,367	665,606	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.70%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	251,785	282,098	10,072	419,158	10,075	10,074	29,412	42.98%
YoY %	-10.75%	2,700.81%	-97.60%	4,060.38%	0.01%	-65.75%	-	-
Horiz. %	856.06%	959.13%	34.24%	1,425.13%	34.25%	34.25%	100.00%	-
Div Payout %	811.69%	414.69%	97.66%	1,595.09%	46.34%	38.63%	74.74%	-
YoY %	95.73%	324.63%	-93.88%	3,342.15%	19.96%	-48.31%	-	-
Horiz. %	1,086.02%	554.84%	130.67%	2,134.19%	62.00%	51.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	239,871	317,874	289,315	405,676	376,656	372,367	665,606	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.70%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-
NOSH	100,714	100,749	100,722	100,759	100,750	100,748	98,041	0.44%
YoY %	-0.03%	0.03%	-0.04%	0.01%	0.00%	2.76%	-	-
Horiz. %	102.73%	102.76%	102.73%	102.77%	102.76%	102.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.49%	11.38%	1.54%	4.16%	2.76%	3.33%	3.61%	-
YoY %	-42.97%	638.96%	-62.98%	50.72%	-17.12%	-7.76%	-	-
Horiz. %	179.78%	315.24%	42.66%	115.24%	76.45%	92.24%	100.00%	-
ROE	12.93%	21.40%	3.56%	6.48%	5.77%	7.00%	5.91%	-
YoY %	-39.58%	501.12%	-45.06%	12.31%	-17.57%	18.44%	-	-
Horiz. %	218.78%	362.10%	60.24%	109.64%	97.63%	118.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	474.86	593.19	664.41	627.47	782.99	777.34	1,113.28	-13.22%
YoY %	-19.95%	-10.72%	5.89%	-19.86%	0.73%	-30.18%	-	-
Horiz. %	42.65%	53.28%	59.68%	56.36%	70.33%	69.82%	100.00%	-
EPS	30.80	67.52	10.24	26.08	21.58	25.88	40.14	-4.31%
YoY %	-54.38%	559.37%	-60.74%	20.85%	-16.62%	-35.53%	-	-
Horiz. %	76.73%	168.21%	25.51%	64.97%	53.76%	64.47%	100.00%	-
DPS	250.00	280.00	10.00	416.00	10.00	10.00	30.00	42.34%
YoY %	-10.71%	2,700.00%	-97.60%	4,060.00%	0.00%	-66.67%	-	-
Horiz. %	833.33%	933.33%	33.33%	1,386.67%	33.33%	33.33%	100.00%	-
NAPS	2.3817	3.1551	2.8724	4.0262	3.7385	3.696	6.789	-16.00%
YoY %	-24.51%	9.84%	-28.66%	7.70%	1.15%	-45.56%	-	-
Horiz. %	35.08%	46.47%	42.31%	59.30%	55.07%	54.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,744
RPS	474.72	593.22	664.27	627.56	783.03	777.37	1,083.40	-12.83%
YoY %	-19.98%	-10.70%	5.85%	-19.85%	0.73%	-28.25%	-	-
Horiz. %	43.82%	54.76%	61.31%	57.93%	72.28%	71.75%	100.00%	-
EPS	30.79	67.52	10.24	26.08	21.58	25.89	39.06	-3.88%
YoY %	-54.40%	559.37%	-60.74%	20.85%	-16.65%	-33.72%	-	-
Horiz. %	78.83%	172.86%	26.22%	66.77%	55.25%	66.28%	100.00%	-
DPS	249.92	280.01	10.00	416.06	10.00	10.00	29.20	42.97%
YoY %	-10.75%	2,700.10%	-97.60%	4,060.60%	0.00%	-65.75%	-	-
Horiz. %	855.89%	958.94%	34.25%	1,424.86%	34.25%	34.25%	100.00%	-
NAPS	2.381	3.1552	2.8718	4.0268	3.7387	3.6961	6.6068	-15.62%
YoY %	-24.54%	9.87%	-28.68%	7.71%	1.15%	-44.06%	-	-
Horiz. %	36.04%	47.76%	43.47%	60.95%	56.59%	55.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.62	2.19	2.20	2.28	3.00	3.26	5.10	-
P/RPS	0.55	0.37	0.33	0.36	0.38	0.42	0.46	3.02%
YoY %	48.65%	12.12%	-8.33%	-5.26%	-9.52%	-8.70%	-	-
Horiz. %	119.57%	80.43%	71.74%	78.26%	82.61%	91.30%	100.00%	-
P/EPS	8.51	3.24	21.48	8.74	13.90	12.59	12.71	-6.46%
YoY %	162.65%	-84.92%	145.77%	-37.12%	10.41%	-0.94%	-	-
Horiz. %	66.96%	25.49%	169.00%	68.76%	109.36%	99.06%	100.00%	-
EY	11.76	30.83	4.65	11.44	7.19	7.94	7.87	6.91%
YoY %	-61.86%	563.01%	-59.35%	59.11%	-9.45%	0.89%	-	-
Horiz. %	149.43%	391.74%	59.09%	145.36%	91.36%	100.89%	100.00%	-
DY	95.42	127.85	4.55	182.46	3.33	3.07	5.88	59.04%
YoY %	-25.37%	2,709.89%	-97.51%	5,379.28%	8.47%	-47.79%	-	-
Horiz. %	1,622.79%	2,174.32%	77.38%	3,103.06%	56.63%	52.21%	100.00%	-
P/NAPS	1.10	0.69	0.77	0.57	0.80	0.88	0.75	6.58%
YoY %	59.42%	-10.39%	35.09%	-28.75%	-9.09%	17.33%	-	-
Horiz. %	146.67%	92.00%	102.67%	76.00%	106.67%	117.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	30/07/08	08/08/07	10/08/06	25/07/05	02/08/04	28/07/03	-
Price	2.66	2.30	2.30	2.45	3.00	3.26	5.25	-
P/RPS	0.56	0.39	0.35	0.39	0.38	0.42	0.47	2.96%
YoY %	43.59%	11.43%	-10.26%	2.63%	-9.52%	-10.64%	-	-
Horiz. %	119.15%	82.98%	74.47%	82.98%	80.85%	89.36%	100.00%	-
P/EPS	8.64	3.41	22.46	9.39	13.90	12.59	13.08	-6.67%
YoY %	153.37%	-84.82%	139.19%	-32.45%	10.41%	-3.75%	-	-
Horiz. %	66.06%	26.07%	171.71%	71.79%	106.27%	96.25%	100.00%	-
EY	11.58	29.36	4.45	10.64	7.19	7.94	7.65	7.14%
YoY %	-60.56%	559.78%	-58.18%	47.98%	-9.45%	3.79%	-	-
Horiz. %	151.37%	383.79%	58.17%	139.08%	93.99%	103.79%	100.00%	-
DY	93.98	121.74	4.35	169.80	3.33	3.07	5.71	59.42%
YoY %	-22.80%	2,698.62%	-97.44%	4,999.10%	8.47%	-46.23%	-	-
Horiz. %	1,645.88%	2,132.05%	76.18%	2,973.73%	58.32%	53.77%	100.00%	-
P/NAPS	1.12	0.73	0.80	0.61	0.80	0.88	0.77	6.43%
YoY %	53.42%	-8.75%	31.15%	-23.75%	-9.09%	14.29%	-	-
Horiz. %	145.45%	94.81%	103.90%	79.22%	103.90%	114.29%	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 - 4 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

78,544,800

NOVAMSC

0.255

+0.025

55,356,700

HSI-HWE

0.12

+0.005

54,383,400

HSI-CXN

0.20

-0.01

51,858,800

SNS

0.92

+0.035

32,963,800

ORGABIO

0.485

+0.055

27,959,100

HSI-HWW

0.22

+0.005

26,307,400

MUIIND

0.09

0.00

23,517,300

AHB-WC

0.075

0.00

20,234,000

WCT

0.975

-0.045

17,817,500

More active Stocks

KLK

20.32

+0.24

34,600

KOBAY

2.39

+0.21

4,657,100

PPB

14.36

+0.18

5,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

ALLIANZ

22.20

+0.12

400

PETDAG

17.34

+0.10

10,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.99

+0.095

56,500

KEYFIELD

2.68

+0.08

520,100

More gainer Stocks

TOYOVEN

0.875

-0.185

5,438,700

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

7,200

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.16

-0.10

96,700

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

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