[CCB] YoY Cumulative 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
Cumulative Result
Revenue	331,043	330,786	307,670	239,126	298,818	334,608	316,119	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	16,045	17,188	15,871	19,996	36,711	5,611	16,388	-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	-3,080	-2,828	-3,214	-4,486	-2,698	-454	-3,249	-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	12,965	14,360	12,657	15,510	34,013	5,157	13,139	-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	12,965	14,360	12,657	15,510	34,013	5,157	13,139	-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	318,078	316,426	295,013	223,616	264,805	329,451	302,980	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	5,037	5,038	5,038	125,892	141,049	5,036	209,579	-46.24%
YoY %	-0.02%	0.00%	-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	6.56%	7.74%	7.20%	6.47%	10.70%	1.78%	3.24%	-
YoY %	-15.25%	7.50%	11.28%	-39.53%	501.12%	-45.06%	-	-
Horiz. %	202.47%	238.89%	222.22%	199.69%	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	328.59	328.25	305.33	237.43	296.60	332.21	313.74	0.77%
YoY %	0.10%	7.51%	28.60%	-19.95%	-10.72%	5.89%	-	-
Horiz. %	104.73%	104.62%	97.32%	75.68%	94.54%	105.89%	100.00%	-
EPS	12.87	14.25	12.56	15.40	33.76	5.12	13.04	-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	5.00	5.00	5.00	125.00	140.00	5.00	208.00	-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	328.59	328.34	305.39	237.36	296.61	332.13	313.78	0.77%
YoY %	0.08%	7.51%	28.66%	-19.98%	-10.69%	5.85%	-	-
Horiz. %	104.72%	104.64%	97.33%	75.65%	94.53%	105.85%	100.00%	-
EPS	12.87	14.25	12.56	15.40	33.76	5.12	13.04	-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	5.00	5.00	5.00	124.96	140.01	5.00	208.03	-46.24%
YoY %	0.00%	0.00%	-96.00%	-10.75%	2,700.20%	-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	0.94	1.39	2.03	1.10	0.74	0.66	0.73	4.29%
YoY %	-32.37%	-31.53%	84.55%	48.65%	12.12%	-9.59%	-	-
Horiz. %	128.77%	190.41%	278.08%	150.68%	101.37%	90.41%	100.00%	-
P/EPS	24.01	32.00	49.36	17.01	6.49	42.97	17.48	5.42%
YoY %	-24.97%	-35.17%	190.18%	162.10%	-84.90%	145.82%	-	-
Horiz. %	137.36%	183.07%	282.38%	97.31%	37.13%	245.82%	100.00%	-
EY	4.16	3.13	2.03	5.88	15.42	2.33	5.72	-5.16%
YoY %	32.91%	54.19%	-65.48%	-61.87%	561.80%	-59.27%	-	-
Horiz. %	72.73%	54.72%	35.49%	102.80%	269.58%	40.73%	100.00%	-
DY	1.62	1.10	0.81	47.71	63.93	2.27	91.23	-48.89%
YoY %	47.27%	35.80%	-98.30%	-25.37%	2,716.30%	-97.51%	-	-
Horiz. %	1.78%	1.21%	0.89%	52.30%	70.08%	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	0.93	1.34	2.44	1.12	0.78	0.69	0.78	2.97%
YoY %	-30.60%	-45.08%	117.86%	43.59%	13.04%	-11.54%	-	-
Horiz. %	119.23%	171.79%	312.82%	143.59%	100.00%	88.46%	100.00%	-
P/EPS	23.86	30.88	59.39	17.27	6.81	44.92	18.79	4.05%
YoY %	-22.73%	-48.00%	243.89%	153.60%	-84.84%	139.06%	-	-
Horiz. %	126.98%	164.34%	316.07%	91.91%	36.24%	239.06%	100.00%	-
EY	4.19	3.24	1.68	5.79	14.68	2.23	5.32	-3.89%
YoY %	29.32%	92.86%	-70.98%	-60.56%	558.30%	-58.08%	-	-
Horiz. %	78.76%	60.90%	31.58%	108.83%	275.94%	41.92%	100.00%	-
DY	1.63	1.14	0.67	46.99	60.87	2.17	84.90	-48.22%
YoY %	42.98%	70.15%	-98.57%	-22.80%	2,705.07%	-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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

912

MPI

MALAYSIAN PACIFIC INDUSTRIES

760

GENTING

GENTING BHD

741

PTRANS

PERAK TRANSIT BERHAD

707

HLIND

HONG LEONG INDUSTRIES BHD

678

NOTION

NOTION VTEC BHD

609

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

355

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

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

0.295

+0.05

79,789,700

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