[CCB] YoY Cumulative 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
Cumulative Result
Revenue	239,126	298,818	334,608	316,119	394,434	391,582	545,738	-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	19,996	36,711	5,611	16,388	15,322	20,225	27,916	-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	-4,486	-2,698	-454	-3,249	-4,451	-7,185	-8,239	-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	15,510	34,013	5,157	13,139	10,871	13,040	19,677	-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	15,510	34,013	5,157	13,139	10,871	13,040	19,677	-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	223,616	264,805	329,451	302,980	383,563	378,542	526,061	-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	125,892	141,049	5,036	209,579	5,037	5,037	14,706	42.98%
YoY %	-10.75%	2,700.81%	-97.60%	4,060.79%	0.00%	-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	6.47%	10.70%	1.78%	3.24%	2.89%	3.50%	2.96%	-
YoY %	-39.53%	501.12%	-45.06%	12.11%	-17.43%	18.24%	-	-
Horiz. %	218.58%	361.49%	60.14%	109.46%	97.64%	118.24%	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	237.43	296.60	332.21	313.74	391.50	388.67	556.64	-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	15.40	33.76	5.12	13.04	10.79	12.94	20.07	-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	125.00	140.00	5.00	208.00	5.00	5.00	15.00	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	237.36	296.61	332.13	313.78	391.52	388.69	541.70	-12.83%
YoY %	-19.98%	-10.69%	5.85%	-19.86%	0.73%	-28.25%	-	-
Horiz. %	43.82%	54.76%	61.31%	57.93%	72.28%	71.75%	100.00%	-
EPS	15.40	33.76	5.12	13.04	10.79	12.94	19.53	-3.87%
YoY %	-54.38%	559.37%	-60.74%	20.85%	-16.62%	-33.74%	-	-
Horiz. %	78.85%	172.86%	26.22%	66.77%	55.25%	66.26%	100.00%	-
DPS	124.96	140.01	5.00	208.03	5.00	5.00	14.60	42.97%
YoY %	-10.75%	2,700.20%	-97.60%	4,060.60%	0.00%	-65.75%	-	-
Horiz. %	855.89%	958.97%	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	1.10	0.74	0.66	0.73	0.77	0.84	0.92	3.02%
YoY %	48.65%	12.12%	-9.59%	-5.19%	-8.33%	-8.70%	-	-
Horiz. %	119.57%	80.43%	71.74%	79.35%	83.70%	91.30%	100.00%	-
P/EPS	17.01	6.49	42.97	17.48	27.80	25.19	25.41	-6.46%
YoY %	162.10%	-84.90%	145.82%	-37.12%	10.36%	-0.87%	-	-
Horiz. %	66.94%	25.54%	169.11%	68.79%	109.41%	99.13%	100.00%	-
EY	5.88	15.42	2.33	5.72	3.60	3.97	3.94	6.89%
YoY %	-61.87%	561.80%	-59.27%	58.89%	-9.32%	0.76%	-	-
Horiz. %	149.24%	391.37%	59.14%	145.18%	91.37%	100.76%	100.00%	-
DY	47.71	63.93	2.27	91.23	1.67	1.53	2.94	59.04%
YoY %	-25.37%	2,716.30%	-97.51%	5,362.87%	9.15%	-47.96%	-	-
Horiz. %	1,622.79%	2,174.49%	77.21%	3,103.06%	56.80%	52.04%	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	1.12	0.78	0.69	0.78	0.77	0.84	0.94	2.96%
YoY %	43.59%	13.04%	-11.54%	1.30%	-8.33%	-10.64%	-	-
Horiz. %	119.15%	82.98%	73.40%	82.98%	81.91%	89.36%	100.00%	-
P/EPS	17.27	6.81	44.92	18.79	27.80	25.19	26.16	-6.68%
YoY %	153.60%	-84.84%	139.06%	-32.41%	10.36%	-3.71%	-	-
Horiz. %	66.02%	26.03%	171.71%	71.83%	106.27%	96.29%	100.00%	-
EY	5.79	14.68	2.23	5.32	3.60	3.97	3.82	7.17%
YoY %	-60.56%	558.30%	-58.08%	47.78%	-9.32%	3.93%	-	-
Horiz. %	151.57%	384.29%	58.38%	139.27%	94.24%	103.93%	100.00%	-
DY	46.99	60.87	2.17	84.90	1.67	1.53	2.86	59.37%
YoY %	-22.80%	2,705.07%	-97.44%	4,983.83%	9.15%	-46.50%	-	-
Horiz. %	1,643.01%	2,128.32%	75.87%	2,968.53%	58.39%	53.50%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

96,442,300

YNHPROP

0.50

-0.105

93,546,200

AHB-WC

0.07

0.00

85,284,900

DNEX

0.435

-0.03

70,767,500

HSI-CV7

0.04

-0.015

55,149,500

SBH

0.34

+0.02

53,670,900

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.73

+0.25

20,004,300

PENTA

5.09

+0.16

4,118,600

PTT

2.38

+0.15

3,000,000

AIRPORT

9.74

+0.14

1,950,600

UTDPLT

24.22

+0.14

88,000

F&N

31.82

+0.10

320,300

YOCB

2.31

+0.10

28,200

HLIND

11.22

+0.10

23,700

HSI-HUY

0.80

+0.10

10,000

More gainer Stocks

KLK

20.32

-0.36

676,300

HEIM

22.08

-0.30

382,800

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,694,200

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,391,700

HSI-CXT

0.725

-0.135

23,600

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