[CCB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	662,086	661,572	615,340	478,252	597,636	669,216	632,238	0.77%
YoY %	0.08%	7.51%	28.66%	-19.98%	-10.70%	5.85%	-	-
Horiz. %	104.72%	104.64%	97.33%	75.64%	94.53%	105.85%	100.00%	-
PBT	32,090	34,376	31,742	39,992	73,422	11,222	32,776	-0.35%
YoY %	-6.65%	8.30%	-20.63%	-45.53%	554.27%	-65.76%	-	-
Horiz. %	97.91%	104.88%	96.85%	122.02%	224.01%	34.24%	100.00%	-
Tax	-6,160	-5,656	-6,428	-8,972	-5,396	-908	-6,498	-0.88%
YoY %	-8.91%	12.01%	28.35%	-66.27%	-494.27%	86.03%	-	-
Horiz. %	94.80%	87.04%	98.92%	138.07%	83.04%	13.97%	100.00%	-
NP	25,930	28,720	25,314	31,020	68,026	10,314	26,278	-0.22%
YoY %	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-60.75%	-	-
Horiz. %	98.68%	109.29%	96.33%	118.05%	258.87%	39.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,930	28,720	25,314	31,020	68,026	10,314	26,278	-0.22%
YoY %	-9.71%	13.46%	-18.39%	-54.40%	559.55%	-60.75%	-	-
Horiz. %	98.68%	109.29%	96.33%	118.05%	258.87%	39.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.20%	16.45%	20.25%	22.43%	7.35%	8.09%	19.83%	-
YoY %	16.72%	-18.77%	-9.72%	205.17%	-9.15%	-59.20%	-	-
Horiz. %	96.82%	82.96%	102.12%	113.11%	37.07%	40.80%	100.00%	-
Total Cost	636,156	632,852	590,026	447,232	529,610	658,902	605,960	0.81%
YoY %	0.52%	7.26%	31.93%	-15.55%	-19.62%	8.74%	-	-
Horiz. %	104.98%	104.44%	97.37%	73.81%	87.40%	108.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,722	185,420	175,856	239,871	317,874	289,315	405,676	-11.27%
YoY %	6.63%	5.44%	-26.69%	-24.54%	9.87%	-28.68%	-	-
Horiz. %	48.74%	45.71%	43.35%	59.13%	78.36%	71.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	10,074	10,077	10,076	251,785	282,098	10,072	419,158	-46.24%
YoY %	-0.03%	0.01%	-96.00%	-10.75%	2,700.81%	-97.60%	-	-
Horiz. %	2.40%	2.40%	2.40%	60.07%	67.30%	2.40%	100.00%	-
Div Payout %	38.85%	35.09%	39.81%	811.69%	414.69%	97.66%	1,595.09%	-
YoY %	10.72%	-11.86%	-95.10%	95.73%	324.63%	-93.88%	-	-
Horiz. %	2.44%	2.20%	2.50%	50.89%	26.00%	6.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	197,722	185,420	175,856	239,871	317,874	289,315	405,676	-11.27%
YoY %	6.63%	5.44%	-26.69%	-24.54%	9.87%	-28.68%	-	-
Horiz. %	48.74%	45.71%	43.35%	59.13%	78.36%	71.32%	100.00%	-
NOSH	100,745	100,771	100,765	100,714	100,749	100,722	100,759	-0.00%
YoY %	-0.03%	0.01%	0.05%	-0.03%	0.03%	-0.04%	-	-
Horiz. %	99.99%	100.01%	100.01%	99.96%	99.99%	99.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.92%	4.34%	4.11%	6.49%	11.38%	1.54%	4.16%	-
YoY %	-9.68%	5.60%	-36.67%	-42.97%	638.96%	-62.98%	-	-
Horiz. %	94.23%	104.33%	98.80%	156.01%	273.56%	37.02%	100.00%	-
ROE	13.11%	15.49%	14.39%	12.93%	21.40%	3.56%	6.48%	-
YoY %	-15.36%	7.64%	11.29%	-39.58%	501.12%	-45.06%	-	-
Horiz. %	202.31%	239.04%	222.07%	199.54%	330.25%	54.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	657.19	656.50	610.67	474.86	593.19	664.41	627.47	0.77%
YoY %	0.11%	7.50%	28.60%	-19.95%	-10.72%	5.89%	-	-
Horiz. %	104.74%	104.63%	97.32%	75.68%	94.54%	105.89%	100.00%	-
EPS	25.74	28.50	25.12	30.80	67.52	10.24	26.08	-0.21%
YoY %	-9.68%	13.46%	-18.44%	-54.38%	559.37%	-60.74%	-	-
Horiz. %	98.70%	109.28%	96.32%	118.10%	258.90%	39.26%	100.00%	-
DPS	10.00	10.00	10.00	250.00	280.00	10.00	416.00	-46.24%
YoY %	0.00%	0.00%	-96.00%	-10.71%	2,700.00%	-97.60%	-	-
Horiz. %	2.40%	2.40%	2.40%	60.10%	67.31%	2.40%	100.00%	-
NAPS	1.9626	1.84	1.7452	2.3817	3.1551	2.8724	4.0262	-11.27%
YoY %	6.66%	5.43%	-26.72%	-24.51%	9.84%	-28.66%	-	-
Horiz. %	48.75%	45.70%	43.35%	59.16%	78.36%	71.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,711
RPS	657.19	656.68	610.79	474.72	593.22	664.27	627.56	0.77%
YoY %	0.08%	7.51%	28.66%	-19.98%	-10.70%	5.85%	-	-
Horiz. %	104.72%	104.64%	97.33%	75.65%	94.53%	105.85%	100.00%	-
EPS	25.74	28.51	25.13	30.79	67.52	10.24	26.08	-0.21%
YoY %	-9.72%	13.45%	-18.38%	-54.40%	559.37%	-60.74%	-	-
Horiz. %	98.70%	109.32%	96.36%	118.06%	258.90%	39.26%	100.00%	-
DPS	10.00	10.00	10.00	249.92	280.01	10.00	416.06	-46.24%
YoY %	0.00%	0.00%	-96.00%	-10.75%	2,700.10%	-97.60%	-	-
Horiz. %	2.40%	2.40%	2.40%	60.07%	67.30%	2.40%	100.00%	-
NAPS	1.9626	1.8405	1.7456	2.381	3.1552	2.8718	4.0268	-11.27%
YoY %	6.63%	5.44%	-26.69%	-24.54%	9.87%	-28.68%	-	-
Horiz. %	48.74%	45.71%	43.35%	59.13%	78.36%	71.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.09	4.56	6.20	2.62	2.19	2.20	2.28	-
P/RPS	0.47	0.69	1.02	0.55	0.37	0.33	0.36	4.53%
YoY %	-31.88%	-32.35%	85.45%	48.65%	12.12%	-8.33%	-	-
Horiz. %	130.56%	191.67%	283.33%	152.78%	102.78%	91.67%	100.00%	-
P/EPS	12.01	16.00	24.68	8.51	3.24	21.48	8.74	5.43%
YoY %	-24.94%	-35.17%	190.01%	162.65%	-84.92%	145.77%	-	-
Horiz. %	137.41%	183.07%	282.38%	97.37%	37.07%	245.77%	100.00%	-
EY	8.33	6.25	4.05	11.76	30.83	4.65	11.44	-5.14%
YoY %	33.28%	54.32%	-65.56%	-61.86%	563.01%	-59.35%	-	-
Horiz. %	72.81%	54.63%	35.40%	102.80%	269.49%	40.65%	100.00%	-
DY	3.24	2.19	1.61	95.42	127.85	4.55	182.46	-48.89%
YoY %	47.95%	36.02%	-98.31%	-25.37%	2,709.89%	-97.51%	-	-
Horiz. %	1.78%	1.20%	0.88%	52.30%	70.07%	2.49%	100.00%	-
P/NAPS	1.57	2.48	3.55	1.10	0.69	0.77	0.57	18.37%
YoY %	-36.69%	-30.14%	222.73%	59.42%	-10.39%	35.09%	-	-
Horiz. %	275.44%	435.09%	622.81%	192.98%	121.05%	135.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	10/08/06	-
Price	3.07	4.40	7.46	2.66	2.30	2.30	2.45	-
P/RPS	0.47	0.67	1.22	0.56	0.39	0.35	0.39	3.15%
YoY %	-29.85%	-45.08%	117.86%	43.59%	11.43%	-10.26%	-	-
Horiz. %	120.51%	171.79%	312.82%	143.59%	100.00%	89.74%	100.00%	-
P/EPS	11.93	15.44	29.70	8.64	3.41	22.46	9.39	4.06%
YoY %	-22.73%	-48.01%	243.75%	153.37%	-84.82%	139.19%	-	-
Horiz. %	127.05%	164.43%	316.29%	92.01%	36.32%	239.19%	100.00%	-
EY	8.38	6.48	3.37	11.58	29.36	4.45	10.64	-3.89%
YoY %	29.32%	92.28%	-70.90%	-60.56%	559.78%	-58.18%	-	-
Horiz. %	78.76%	60.90%	31.67%	108.83%	275.94%	41.82%	100.00%	-
DY	3.26	2.27	1.34	93.98	121.74	4.35	169.80	-48.22%
YoY %	43.61%	69.40%	-98.57%	-22.80%	2,698.62%	-97.44%	-	-
Horiz. %	1.92%	1.34%	0.79%	55.35%	71.70%	2.56%	100.00%	-
P/NAPS	1.56	2.39	4.27	1.12	0.73	0.80	0.61	16.92%
YoY %	-34.73%	-44.03%	281.25%	53.42%	-8.75%	31.15%	-	-
Horiz. %	255.74%	391.80%	700.00%	183.61%	119.67%	131.15%	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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

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

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