[CCB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	692,000	618,268	484,381	585,269	670,994	642,365	766,080	-1.67%
YoY %	11.93%	27.64%	-17.24%	-12.78%	4.46%	-16.15%	-	-
Horiz. %	90.33%	80.71%	63.23%	76.40%	87.59%	83.85%	100.00%	-
PBT	37,825	37,753	39,886	54,280	15,510	23,838	30,272	3.78%
YoY %	0.19%	-5.35%	-26.52%	249.97%	-34.94%	-21.25%	-	-
Horiz. %	124.95%	124.71%	131.76%	179.31%	51.24%	78.75%	100.00%	-
Tax	-10,770	-8,045	-9,072	-3,696	-2,661	-5,237	-8,833	3.35%
YoY %	-33.87%	11.32%	-145.45%	-38.90%	49.19%	40.71%	-	-
Horiz. %	121.93%	91.08%	102.71%	41.84%	30.13%	59.29%	100.00%	-
NP	27,054	29,708	30,814	50,584	12,849	18,601	21,438	3.95%
YoY %	-8.93%	-3.59%	-39.08%	293.68%	-30.92%	-13.23%	-	-
Horiz. %	126.20%	138.58%	143.74%	235.95%	59.94%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,054	29,708	30,814	50,584	12,849	18,601	21,438	3.95%
YoY %	-8.93%	-3.59%	-39.08%	293.68%	-30.92%	-13.23%	-	-
Horiz. %	126.20%	138.58%	143.74%	235.95%	59.94%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	21.31%	22.74%	6.81%	17.16%	21.97%	29.18%	-
YoY %	33.60%	-6.29%	233.92%	-60.31%	-21.89%	-24.71%	-	-
Horiz. %	97.57%	73.03%	77.93%	23.34%	58.81%	75.29%	100.00%	-
Total Cost	664,945	588,560	453,566	534,685	658,145	623,764	744,641	-1.86%
YoY %	12.98%	29.76%	-15.17%	-18.76%	5.51%	-16.23%	-	-
Horiz. %	89.30%	79.04%	60.91%	71.80%	88.38%	83.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,387	180,883	153,102	217,393	290,056	255,519	378,057	-11.11%
YoY %	3.04%	18.15%	-29.57%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	6,716	6,717	167,909	188,044	6,713	279,355	6,716	0.00%
YoY %	-0.01%	-96.00%	-10.71%	2,701.19%	-97.60%	4,059.54%	-	-
Horiz. %	100.00%	100.01%	2,500.13%	2,799.94%	99.96%	4,159.54%	100.00%	-
Div Payout %	24.83%	22.61%	544.90%	371.75%	52.25%	1,501.81%	31.33%	-
YoY %	9.82%	-95.85%	46.58%	611.48%	-96.52%	4,693.52%	-	-
Horiz. %	79.25%	72.17%	1,739.23%	1,186.56%	166.77%	4,793.52%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	186,387	180,883	153,102	217,393	290,056	255,519	378,057	-11.11%
YoY %	3.04%	18.15%	-29.57%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-
NOSH	100,749	100,765	100,745	100,738	100,700	100,729	100,745	0.00%
YoY %	-0.02%	0.02%	0.01%	0.04%	-0.03%	-0.02%	-	-
Horiz. %	100.00%	100.02%	100.00%	99.99%	99.96%	99.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	3.91%	4.81%	6.36%	8.64%	1.91%	2.90%	2.80%	-
YoY %	-18.71%	-24.37%	-26.39%	352.36%	-34.14%	3.57%	-	-
Horiz. %	139.64%	171.79%	227.14%	308.57%	68.21%	103.57%	100.00%	-
ROE	14.52%	16.42%	20.13%	23.27%	4.43%	7.28%	5.67%	-
YoY %	-11.57%	-18.43%	-13.49%	425.28%	-39.15%	28.40%	-	-
Horiz. %	256.08%	289.59%	355.03%	410.41%	78.13%	128.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	686.85	613.57	480.80	580.98	666.33	637.71	760.41	-1.68%
YoY %	11.94%	27.61%	-17.24%	-12.81%	4.49%	-16.14%	-	-
Horiz. %	90.33%	80.69%	63.23%	76.40%	87.63%	83.86%	100.00%	-
EPS	26.85	29.49	30.59	50.21	12.76	18.47	21.28	3.94%
YoY %	-8.95%	-3.60%	-39.08%	293.50%	-30.91%	-13.20%	-	-
Horiz. %	126.17%	138.58%	143.75%	235.95%	59.96%	86.80%	100.00%	-
DPS	6.67	6.67	166.67	186.67	6.67	277.33	6.67	0.00%
YoY %	0.00%	-96.00%	-10.71%	2,698.65%	-97.59%	4,057.87%	-	-
Horiz. %	100.00%	100.00%	2,498.80%	2,798.65%	100.00%	4,157.87%	100.00%	-
NAPS	1.85	1.7951	1.5197	2.158	2.8804	2.5367	3.7526	-11.11%
YoY %	3.06%	18.12%	-29.58%	-25.08%	13.55%	-32.40%	-	-
Horiz. %	49.30%	47.84%	40.50%	57.51%	76.76%	67.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,641
RPS	686.88	613.70	480.80	580.94	666.03	637.62	760.41	-1.67%
YoY %	11.92%	27.64%	-17.24%	-12.78%	4.46%	-16.15%	-	-
Horiz. %	90.33%	80.71%	63.23%	76.40%	87.59%	83.85%	100.00%	-
EPS	26.85	29.49	30.59	50.21	12.75	18.46	21.28	3.94%
YoY %	-8.95%	-3.60%	-39.08%	293.80%	-30.93%	-13.25%	-	-
Horiz. %	126.17%	138.58%	143.75%	235.95%	59.92%	86.75%	100.00%	-
DPS	6.67	6.67	166.67	186.65	6.66	277.29	6.67	0.00%
YoY %	0.00%	-96.00%	-10.70%	2,702.55%	-97.60%	4,057.27%	-	-
Horiz. %	100.00%	100.00%	2,498.80%	2,798.35%	99.85%	4,157.27%	100.00%	-
NAPS	1.8501	1.7955	1.5197	2.1579	2.8791	2.5363	3.7526	-11.11%
YoY %	3.04%	18.15%	-29.58%	-25.05%	13.52%	-32.41%	-	-
Horiz. %	49.30%	47.85%	40.50%	57.50%	76.72%	67.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.28	4.88	3.43	2.03	2.62	2.08	2.90	-
P/RPS	0.48	0.80	0.71	0.35	0.39	0.33	0.38	3.96%
YoY %	-40.00%	12.68%	102.86%	-10.26%	18.18%	-13.16%	-	-
Horiz. %	126.32%	210.53%	186.84%	92.11%	102.63%	86.84%	100.00%	-
P/EPS	12.21	16.55	11.21	4.04	20.53	11.26	13.63	-1.81%
YoY %	-26.22%	47.64%	177.48%	-80.32%	82.33%	-17.39%	-	-
Horiz. %	89.58%	121.42%	82.25%	29.64%	150.62%	82.61%	100.00%	-
EY	8.19	6.04	8.92	24.74	4.87	8.88	7.34	1.84%
YoY %	35.60%	-32.29%	-63.95%	408.01%	-45.16%	20.98%	-	-
Horiz. %	111.58%	82.29%	121.53%	337.06%	66.35%	120.98%	100.00%	-
DY	2.03	1.37	48.59	91.95	2.54	133.33	2.30	-2.05%
YoY %	48.18%	-97.18%	-47.16%	3,520.08%	-98.09%	5,696.96%	-	-
Horiz. %	88.26%	59.57%	2,112.61%	3,997.83%	110.43%	5,796.96%	100.00%	-
P/NAPS	1.77	2.72	2.26	0.94	0.91	0.82	0.77	14.87%
YoY %	-34.93%	20.35%	140.43%	3.30%	10.98%	6.49%	-	-
Horiz. %	229.87%	353.25%	293.51%	122.08%	118.18%	106.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	-
Price	3.37	4.82	3.40	1.82	2.58	2.29	2.80	-
P/RPS	0.49	0.79	0.71	0.31	0.39	0.36	0.37	4.79%
YoY %	-37.97%	11.27%	129.03%	-20.51%	8.33%	-2.70%	-	-
Horiz. %	132.43%	213.51%	191.89%	83.78%	105.41%	97.30%	100.00%	-
P/EPS	12.55	16.35	11.12	3.62	20.22	12.40	13.16	-0.78%
YoY %	-23.24%	47.03%	207.18%	-82.10%	63.06%	-5.78%	-	-
Horiz. %	95.36%	124.24%	84.50%	27.51%	153.65%	94.22%	100.00%	-
EY	7.97	6.12	9.00	27.59	4.95	8.06	7.60	0.79%
YoY %	30.23%	-32.00%	-67.38%	457.37%	-38.59%	6.05%	-	-
Horiz. %	104.87%	80.53%	118.42%	363.03%	65.13%	106.05%	100.00%	-
DY	1.98	1.38	49.02	102.56	2.58	121.11	2.38	-3.01%
YoY %	43.48%	-97.18%	-52.20%	3,875.19%	-97.87%	4,988.66%	-	-
Horiz. %	83.19%	57.98%	2,059.66%	4,309.24%	108.40%	5,088.66%	100.00%	-
P/NAPS	1.82	2.69	2.24	0.84	0.90	0.90	0.75	15.91%
YoY %	-32.34%	20.09%	166.67%	-6.67%	0.00%	20.00%	-	-
Horiz. %	242.67%	358.67%	298.67%	112.00%	120.00%	120.00%	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 - 5 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

HLIND

HONG LEONG INDUSTRIES BHD

972

MPI

MALAYSIAN PACIFIC INDUSTRIES

951

DNEX

DAGANG NEXCHANGE BERHAD

583

GENTING

GENTING BHD

544

JCY

JCY INTERNATIONAL BERHAD

542

TOPGLOV

TOP GLOVE CORPORATION BHD

493

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

SNS

SNS NETWORK TECHNOLOGY BERHAD

456

MAYBANK

MALAYAN BANKING BHD

434

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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