[CCB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	670,994	642,365	766,080	764,700	965,877	835,232	749,552	-1.82%
YoY %	4.46%	-16.15%	0.18%	-20.83%	15.64%	11.43%	-	-
Horiz. %	89.52%	85.70%	102.21%	102.02%	128.86%	111.43%	100.00%	-
PBT	15,510	23,838	30,272	31,314	49,837	97,041	122,221	-29.10%
YoY %	-34.94%	-21.25%	-3.33%	-37.17%	-48.64%	-20.60%	-	-
Horiz. %	12.69%	19.50%	24.77%	25.62%	40.78%	79.40%	100.00%	-
Tax	-2,661	-5,237	-8,833	-12,073	-14,173	-32,282	-40,066	-36.34%
YoY %	49.19%	40.71%	26.84%	14.82%	56.10%	19.43%	-	-
Horiz. %	6.64%	13.07%	22.05%	30.13%	35.37%	80.57%	100.00%	-
NP	12,849	18,601	21,438	19,241	35,664	64,758	82,154	-26.58%
YoY %	-30.92%	-13.23%	11.42%	-46.05%	-44.93%	-21.17%	-	-
Horiz. %	15.64%	22.64%	26.09%	23.42%	43.41%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,849	18,601	21,438	19,241	35,664	64,758	82,154	-26.58%
YoY %	-30.92%	-13.23%	11.42%	-46.05%	-44.93%	-21.17%	-	-
Horiz. %	15.64%	22.64%	26.09%	23.42%	43.41%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.16%	21.97%	29.18%	38.55%	28.44%	33.27%	32.78%	-
YoY %	-21.89%	-24.71%	-24.31%	35.55%	-14.52%	1.49%	-	-
Horiz. %	52.35%	67.02%	89.02%	117.60%	86.76%	101.49%	100.00%	-
Total Cost	658,145	623,764	744,641	745,458	930,213	770,473	667,397	-0.23%
YoY %	5.51%	-16.23%	-0.11%	-19.86%	20.73%	15.44%	-	-
Horiz. %	98.61%	93.46%	111.57%	111.70%	139.38%	115.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,056	255,519	378,057	370,585	662,297	630,351	596,788	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	6,713	279,355	6,716	6,716	19,609	19,595	-	-
YoY %	-97.60%	4,059.54%	0.00%	-65.75%	0.07%	0.00%	-	-
Horiz. %	34.26%	1,425.64%	34.27%	34.27%	100.07%	100.00%	-	-
Div Payout %	52.25%	1,501.81%	31.33%	34.91%	54.99%	30.26%	-	-
YoY %	-96.52%	4,693.52%	-10.25%	-36.52%	81.73%	0.00%	-	-
Horiz. %	172.67%	4,963.02%	103.54%	115.37%	181.73%	100.00%	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	290,056	255,519	378,057	370,585	662,297	630,351	596,788	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-
NOSH	100,700	100,729	100,745	100,746	98,049	97,979	97,834	0.48%
YoY %	-0.03%	-0.02%	-0.00%	2.75%	0.07%	0.15%	-	-
Horiz. %	102.93%	102.96%	102.98%	102.98%	100.22%	100.15%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	1.91%	2.90%	2.80%	2.52%	3.69%	7.75%	10.96%	-
YoY %	-34.14%	3.57%	11.11%	-31.71%	-52.39%	-29.29%	-	-
Horiz. %	17.43%	26.46%	25.55%	22.99%	33.67%	70.71%	100.00%	-
ROE	4.43%	7.28%	5.67%	5.19%	5.38%	10.27%	13.77%	-
YoY %	-39.15%	28.40%	9.25%	-3.53%	-47.61%	-25.42%	-	-
Horiz. %	32.17%	52.87%	41.18%	37.69%	39.07%	74.58%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	666.33	637.71	760.41	759.03	985.09	852.46	766.14	-2.29%
YoY %	4.49%	-16.14%	0.18%	-22.95%	15.56%	11.27%	-	-
Horiz. %	86.97%	83.24%	99.25%	99.07%	128.58%	111.27%	100.00%	-
EPS	12.76	18.47	21.28	19.09	36.37	66.11	83.97	-26.93%
YoY %	-30.91%	-13.20%	11.47%	-47.51%	-44.99%	-21.27%	-	-
Horiz. %	15.20%	22.00%	25.34%	22.73%	43.31%	78.73%	100.00%	-
DPS	6.67	277.33	6.67	6.67	20.00	20.00	0.00	-
YoY %	-97.59%	4,057.87%	0.00%	-66.65%	0.00%	0.00%	-	-
Horiz. %	33.35%	1,386.65%	33.35%	33.35%	100.00%	100.00%	-	-
NAPS	2.8804	2.5367	3.7526	3.6784	6.7547	6.4335	6.10	-11.75%
YoY %	13.55%	-32.40%	2.02%	-45.54%	4.99%	5.47%	-	-
Horiz. %	47.22%	41.59%	61.52%	60.30%	110.73%	105.47%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 100,724
RPS	666.03	637.62	760.41	759.05	958.73	829.06	744.01	-1.82%
YoY %	4.46%	-16.15%	0.18%	-20.83%	15.64%	11.43%	-	-
Horiz. %	89.52%	85.70%	102.20%	102.02%	128.86%	111.43%	100.00%	-
EPS	12.75	18.46	21.28	19.10	35.40	64.28	81.55	-26.59%
YoY %	-30.93%	-13.25%	11.41%	-46.05%	-44.93%	-21.18%	-	-
Horiz. %	15.63%	22.64%	26.09%	23.42%	43.41%	78.82%	100.00%	-
DPS	6.66	277.29	6.67	6.67	19.46	19.45	0.00	-
YoY %	-97.60%	4,057.27%	0.00%	-65.72%	0.05%	0.00%	-	-
Horiz. %	34.24%	1,425.66%	34.29%	34.29%	100.05%	100.00%	-	-
NAPS	2.8791	2.5363	3.7526	3.6784	6.574	6.2569	5.9238	-11.32%
YoY %	13.52%	-32.41%	2.02%	-44.05%	5.07%	5.62%	-	-
Horiz. %	48.60%	42.82%	63.35%	62.10%	110.98%	105.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	2.62	2.08	2.90	3.20	5.40	4.46	4.66	-
P/RPS	0.39	0.33	0.38	0.42	0.55	0.52	0.61	-7.18%
YoY %	18.18%	-13.16%	-9.52%	-23.64%	5.77%	-14.75%	-	-
Horiz. %	63.93%	54.10%	62.30%	68.85%	90.16%	85.25%	100.00%	-
P/EPS	20.53	11.26	13.63	16.75	14.85	6.75	5.55	24.34%
YoY %	82.33%	-17.39%	-18.63%	12.79%	120.00%	21.62%	-	-
Horiz. %	369.91%	202.88%	245.59%	301.80%	267.57%	121.62%	100.00%	-
EY	4.87	8.88	7.34	5.97	6.74	14.82	18.02	-19.58%
YoY %	-45.16%	20.98%	22.95%	-11.42%	-54.52%	-17.76%	-	-
Horiz. %	27.03%	49.28%	40.73%	33.13%	37.40%	82.24%	100.00%	-
DY	2.54	133.33	2.30	2.08	3.70	4.48	0.00	-
YoY %	-98.09%	5,696.96%	10.58%	-43.78%	-17.41%	0.00%	-	-
Horiz. %	56.70%	2,976.12%	51.34%	46.43%	82.59%	100.00%	-	-
P/NAPS	0.91	0.82	0.77	0.87	0.80	0.69	0.76	3.04%
YoY %	10.98%	6.49%	-11.49%	8.75%	15.94%	-9.21%	-	-
Horiz. %	119.74%	107.89%	101.32%	114.47%	105.26%	90.79%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	25/11/02	15/11/01	-
Price	2.58	2.29	2.80	3.20	5.25	4.60	4.90	-
P/RPS	0.39	0.36	0.37	0.42	0.53	0.54	0.64	-7.92%
YoY %	8.33%	-2.70%	-11.90%	-20.75%	-1.85%	-15.62%	-	-
Horiz. %	60.94%	56.25%	57.81%	65.62%	82.81%	84.38%	100.00%	-
P/EPS	20.22	12.40	13.16	16.75	14.43	6.96	5.84	22.98%
YoY %	63.06%	-5.78%	-21.43%	16.08%	107.33%	19.18%	-	-
Horiz. %	346.23%	212.33%	225.34%	286.82%	247.09%	119.18%	100.00%	-
EY	4.95	8.06	7.60	5.97	6.93	14.37	17.14	-18.69%
YoY %	-38.59%	6.05%	27.30%	-13.85%	-51.77%	-16.16%	-	-
Horiz. %	28.88%	47.02%	44.34%	34.83%	40.43%	83.84%	100.00%	-
DY	2.58	121.11	2.38	2.08	3.81	4.35	0.00	-
YoY %	-97.87%	4,988.66%	14.42%	-45.41%	-12.41%	0.00%	-	-
Horiz. %	59.31%	2,784.14%	54.71%	47.82%	87.59%	100.00%	-	-
P/NAPS	0.90	0.90	0.75	0.87	0.78	0.72	0.80	1.98%
YoY %	0.00%	20.00%	-13.79%	11.54%	8.33%	-10.00%	-	-
Horiz. %	112.50%	112.50%	93.75%	108.75%	97.50%	90.00%	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 - 28 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

922

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

384

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

344

UCHITEC

UCHI TECHNOLOGIES BHD

311

GENM

GENTING MALAYSIA BERHAD

287

MAYBANK

MALAYAN BANKING BHD

270

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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