[CCB] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Cumulative Result
Revenue	674,691	589,246	466,320	556,807	658,566	640,574	760,682	-1.97%
YoY %	14.50%	26.36%	-16.25%	-15.45%	2.81%	-15.79%	-	-
Horiz. %	88.70%	77.46%	61.30%	73.20%	86.58%	84.21%	100.00%	-
PBT	34,226	34,999	30,548	47,579	11,010	51,808	33,428	0.39%
YoY %	-2.21%	14.57%	-35.80%	332.14%	-78.75%	54.98%	-	-
Horiz. %	102.39%	104.70%	91.38%	142.33%	32.94%	154.98%	100.00%	-
Tax	-7,605	-8,223	-2,376	-794	-3,566	-6,112	-9,520	-3.67%
YoY %	7.52%	-246.09%	-199.24%	77.73%	41.66%	35.80%	-	-
Horiz. %	79.88%	86.38%	24.96%	8.34%	37.46%	64.20%	100.00%	-
NP	26,621	26,776	28,172	46,785	7,444	45,696	23,908	1.80%
YoY %	-0.58%	-4.96%	-39.78%	528.49%	-83.71%	91.13%	-	-
Horiz. %	111.35%	112.00%	117.84%	195.69%	31.14%	191.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,621	26,776	28,172	46,785	7,444	45,696	23,908	1.80%
YoY %	-0.58%	-4.96%	-39.78%	528.49%	-83.71%	91.13%	-	-
Horiz. %	111.35%	112.00%	117.84%	195.69%	31.14%	191.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	23.49%	7.78%	1.67%	32.39%	11.80%	28.48%	-
YoY %	-5.41%	201.93%	365.87%	-94.84%	174.49%	-58.57%	-	-
Horiz. %	78.02%	82.48%	27.32%	5.86%	113.73%	41.43%	100.00%	-
Total Cost	648,070	562,470	438,148	510,022	651,122	594,878	736,774	-2.11%
YoY %	15.22%	28.37%	-14.09%	-21.67%	9.45%	-19.26%	-	-
Horiz. %	87.96%	76.34%	59.47%	69.22%	88.37%	80.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,516	176,068	149,732	228,212	287,525	287,292	385,862	-11.01%
YoY %	8.77%	17.59%	-34.39%	-20.63%	0.08%	-25.55%	-	-
Horiz. %	49.63%	45.63%	38.80%	59.14%	74.51%	74.45%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	10,076	10,073	130,973	146,077	10,073	214,577	15,112	-6.52%
YoY %	0.03%	-92.31%	-10.34%	1,350.18%	-95.31%	1,319.91%	-	-
Horiz. %	66.68%	66.66%	866.68%	966.63%	66.66%	1,419.91%	100.00%	-
Div Payout %	37.85%	37.62%	464.91%	312.23%	135.32%	469.58%	63.21%	-
YoY %	0.61%	-91.91%	48.90%	130.73%	-71.18%	642.89%	-	-
Horiz. %	59.88%	59.52%	735.50%	493.96%	214.08%	742.89%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	191,516	176,068	149,732	228,212	287,525	287,292	385,862	-11.01%
YoY %	8.77%	17.59%	-34.39%	-20.63%	0.08%	-25.55%	-	-
Horiz. %	49.63%	45.63%	38.80%	59.14%	74.51%	74.45%	100.00%	-
NOSH	100,760	100,737	100,748	100,742	100,730	100,740	100,750	0.00%
YoY %	0.02%	-0.01%	0.01%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	100.01%	99.99%	100.00%	99.99%	99.98%	99.99%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	3.95%	4.54%	6.04%	8.40%	1.13%	7.13%	3.14%	-
YoY %	-13.00%	-24.83%	-28.10%	643.36%	-84.15%	127.07%	-	-
Horiz. %	125.80%	144.59%	192.36%	267.52%	35.99%	227.07%	100.00%	-
ROE	13.90%	15.21%	18.81%	20.50%	2.59%	15.91%	6.20%	-
YoY %	-8.61%	-19.14%	-8.24%	691.51%	-83.72%	156.61%	-	-
Horiz. %	224.19%	245.32%	303.39%	330.65%	41.77%	256.61%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	669.60	584.93	462.86	552.70	653.79	635.86	755.02	-1.98%
YoY %	14.48%	26.37%	-16.25%	-15.46%	2.82%	-15.78%	-	-
Horiz. %	88.69%	77.47%	61.30%	73.20%	86.59%	84.22%	100.00%	-
EPS	26.42	26.58	27.96	46.44	7.39	45.36	23.73	1.80%
YoY %	-0.60%	-4.94%	-39.79%	528.42%	-83.71%	91.15%	-	-
Horiz. %	111.34%	112.01%	117.83%	195.70%	31.14%	191.15%	100.00%	-
DPS	10.00	10.00	130.00	145.00	10.00	213.00	15.00	-6.53%
YoY %	0.00%	-92.31%	-10.34%	1,350.00%	-95.31%	1,320.00%	-	-
Horiz. %	66.67%	66.67%	866.67%	966.67%	66.67%	1,420.00%	100.00%	-
NAPS	1.9007	1.7478	1.4862	2.2653	2.8544	2.8518	3.8299	-11.01%
YoY %	8.75%	17.60%	-34.39%	-20.64%	0.09%	-25.54%	-	-
Horiz. %	49.63%	45.64%	38.81%	59.15%	74.53%	74.46%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,763
RPS	669.70	584.89	462.87	552.69	653.70	635.84	755.06	-1.97%
YoY %	14.50%	26.36%	-16.25%	-15.45%	2.81%	-15.79%	-	-
Horiz. %	88.69%	77.46%	61.30%	73.20%	86.58%	84.21%	100.00%	-
EPS	26.42	26.58	27.96	46.44	7.39	45.36	23.73	1.80%
YoY %	-0.60%	-4.94%	-39.79%	528.42%	-83.71%	91.15%	-	-
Horiz. %	111.34%	112.01%	117.83%	195.70%	31.14%	191.15%	100.00%	-
DPS	10.00	10.00	130.00	145.00	10.00	212.99	15.00	-6.53%
YoY %	0.00%	-92.31%	-10.34%	1,350.00%	-95.30%	1,319.93%	-	-
Horiz. %	66.67%	66.67%	866.67%	966.67%	66.67%	1,419.93%	100.00%	-
NAPS	1.901	1.7477	1.4863	2.2653	2.854	2.8517	3.8301	-11.01%
YoY %	8.77%	17.59%	-34.39%	-20.63%	0.08%	-25.55%	-	-
Horiz. %	49.63%	45.63%	38.81%	59.14%	74.52%	74.45%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	3.20	4.30	4.13	2.00	2.56	2.15	2.42	-
P/RPS	0.48	0.74	0.89	0.36	0.39	0.34	0.32	6.98%
YoY %	-35.14%	-16.85%	147.22%	-7.69%	14.71%	6.25%	-	-
Horiz. %	150.00%	231.25%	278.12%	112.50%	121.88%	106.25%	100.00%	-
P/EPS	12.11	16.18	14.77	4.31	34.64	4.74	10.20	2.90%
YoY %	-25.15%	9.55%	242.69%	-87.56%	630.80%	-53.53%	-	-
Horiz. %	118.73%	158.63%	144.80%	42.25%	339.61%	46.47%	100.00%	-
EY	8.26	6.18	6.77	23.22	2.89	21.10	9.81	-2.82%
YoY %	33.66%	-8.71%	-70.84%	703.46%	-86.30%	115.09%	-	-
Horiz. %	84.20%	63.00%	69.01%	236.70%	29.46%	215.09%	100.00%	-
DY	3.13	2.33	31.48	72.50	3.91	99.07	6.20	-10.76%
YoY %	34.33%	-92.60%	-56.58%	1,754.22%	-96.05%	1,497.90%	-	-
Horiz. %	50.48%	37.58%	507.74%	1,169.35%	63.06%	1,597.90%	100.00%	-
P/NAPS	1.68	2.46	2.78	0.88	0.90	0.75	0.63	17.75%
YoY %	-31.71%	-11.51%	215.91%	-2.22%	20.00%	19.05%	-	-
Horiz. %	266.67%	390.48%	441.27%	139.68%	142.86%	119.05%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	16/02/12	24/02/11	23/02/10	24/02/09	26/02/08	27/02/07	27/02/06	-
Price	3.19	4.67	4.15	2.00	2.16	2.25	2.32	-
P/RPS	0.48	0.80	0.90	0.36	0.33	0.35	0.31	7.55%
YoY %	-40.00%	-11.11%	150.00%	9.09%	-5.71%	12.90%	-	-
Horiz. %	154.84%	258.06%	290.32%	116.13%	106.45%	112.90%	100.00%	-
P/EPS	12.07	17.57	14.84	4.31	29.23	4.96	9.78	3.56%
YoY %	-31.30%	18.40%	244.32%	-85.25%	489.31%	-49.28%	-	-
Horiz. %	123.42%	179.65%	151.74%	44.07%	298.88%	50.72%	100.00%	-
EY	8.28	5.69	6.74	23.22	3.42	20.16	10.23	-3.46%
YoY %	45.52%	-15.58%	-70.97%	578.95%	-83.04%	97.07%	-	-
Horiz. %	80.94%	55.62%	65.88%	226.98%	33.43%	197.07%	100.00%	-
DY	3.13	2.14	31.33	72.50	4.63	94.67	6.47	-11.39%
YoY %	46.26%	-93.17%	-56.79%	1,465.87%	-95.11%	1,363.21%	-	-
Horiz. %	48.38%	33.08%	484.23%	1,120.56%	71.56%	1,463.21%	100.00%	-
P/NAPS	1.68	2.67	2.79	0.88	0.76	0.79	0.61	18.38%
YoY %	-37.08%	-4.30%	217.05%	15.79%	-3.80%	29.51%	-	-
Horiz. %	275.41%	437.70%	457.38%	144.26%	124.59%	129.51%	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 - 26 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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