[CCB] YoY TTM 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
TTM Result
Revenue	497,115	622,777	659,063	682,367	760,114	717,605	935,215	-9.98%
YoY %	-20.18%	-5.51%	-3.42%	-10.23%	5.92%	-23.27%	-	-
Horiz. %	53.16%	66.59%	70.47%	72.96%	81.28%	76.73%	100.00%	-
PBT	30,864	42,112	41,066	34,494	20,685	30,700	67,970	-12.31%
YoY %	-26.71%	2.55%	19.05%	66.76%	-32.62%	-54.83%	-	-
Horiz. %	45.41%	61.96%	60.42%	50.75%	30.43%	45.17%	100.00%	-
Tax	-2,582	-5,811	-3,352	-8,318	-8,032	-13,033	-21,558	-29.76%
YoY %	55.57%	-73.36%	59.70%	-3.56%	38.37%	39.54%	-	-
Horiz. %	11.98%	26.96%	15.55%	38.58%	37.26%	60.46%	100.00%	-
NP	28,282	36,301	37,714	26,176	12,653	17,667	46,412	-7.91%
YoY %	-22.09%	-3.75%	44.08%	106.88%	-28.38%	-61.93%	-	-
Horiz. %	60.94%	78.21%	81.26%	56.40%	27.26%	38.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,282	36,301	37,714	26,176	12,653	17,667	46,412	-7.91%
YoY %	-22.09%	-3.75%	44.08%	106.88%	-28.38%	-61.93%	-	-
Horiz. %	60.94%	78.21%	81.26%	56.40%	27.26%	38.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.37%	13.80%	8.16%	24.11%	38.83%	42.45%	31.72%	-
YoY %	-39.35%	69.12%	-66.16%	-37.91%	-8.53%	33.83%	-	-
Horiz. %	26.39%	43.51%	25.73%	76.01%	122.41%	133.83%	100.00%	-
Total Cost	468,833	586,476	621,349	656,191	747,461	699,938	888,803	-10.10%
YoY %	-20.06%	-5.61%	-5.31%	-12.21%	6.79%	-21.25%	-	-
Horiz. %	52.75%	65.98%	69.91%	73.83%	84.10%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,864	317,885	289,720	405,615	376,752	372,326	664,277	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	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	130,927	146,083	10,080	219,623	15,064	14,852	25,762	31.08%
YoY %	-10.37%	1,349.24%	-95.41%	1,357.93%	1.43%	-42.35%	-	-
Horiz. %	508.22%	567.05%	39.13%	852.51%	58.47%	57.65%	100.00%	-
Div Payout %	462.94%	402.42%	26.73%	839.03%	119.06%	84.07%	55.51%	-
YoY %	15.04%	1,405.50%	-96.81%	604.71%	41.62%	51.45%	-	-
Horiz. %	833.98%	724.95%	48.15%	1,511.49%	214.48%	151.45%	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	239,864	317,885	289,720	405,615	376,752	372,326	664,277	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	100.00%	-
NOSH	100,711	100,752	100,863	100,744	100,776	100,737	97,846	0.48%
YoY %	-0.04%	-0.11%	0.12%	-0.03%	0.04%	2.95%	-	-
Horiz. %	102.93%	102.97%	103.08%	102.96%	102.99%	102.95%	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	5.69%	5.83%	5.72%	3.84%	1.66%	2.46%	4.96%	-
YoY %	-2.40%	1.92%	48.96%	131.33%	-32.52%	-50.40%	-	-
Horiz. %	114.72%	117.54%	115.32%	77.42%	33.47%	49.60%	100.00%	-
ROE	11.79%	11.42%	13.02%	6.45%	3.36%	4.75%	6.99%	-
YoY %	3.24%	-12.29%	101.86%	91.96%	-29.26%	-32.05%	-	-
Horiz. %	168.67%	163.38%	186.27%	92.27%	48.07%	67.95%	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	493.60	618.12	653.42	677.33	754.26	712.35	955.80	-10.41%
YoY %	-20.14%	-5.40%	-3.53%	-10.20%	5.88%	-25.47%	-	-
Horiz. %	51.64%	64.67%	68.36%	70.87%	78.91%	74.53%	100.00%	-
EPS	28.08	36.03	37.39	25.98	12.56	17.54	47.43	-8.35%
YoY %	-22.06%	-3.64%	43.92%	106.85%	-28.39%	-63.02%	-	-
Horiz. %	59.20%	75.96%	78.83%	54.78%	26.48%	36.98%	100.00%	-
DPS	130.00	145.00	10.00	218.00	15.00	14.74	26.30	30.48%
YoY %	-10.34%	1,350.00%	-95.41%	1,353.33%	1.76%	-43.95%	-	-
Horiz. %	494.30%	551.33%	38.02%	828.90%	57.03%	56.05%	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	493.44	618.17	654.19	677.32	754.49	712.30	928.30	-9.98%
YoY %	-20.18%	-5.51%	-3.41%	-10.23%	5.92%	-23.27%	-	-
Horiz. %	53.16%	66.59%	70.47%	72.96%	81.28%	76.73%	100.00%	-
EPS	28.07	36.03	37.44	25.98	12.56	17.54	46.07	-7.91%
YoY %	-22.09%	-3.77%	44.11%	106.85%	-28.39%	-61.93%	-	-
Horiz. %	60.93%	78.21%	81.27%	56.39%	27.26%	38.07%	100.00%	-
DPS	129.96	145.00	10.01	218.00	14.95	14.74	25.57	31.09%
YoY %	-10.37%	1,348.55%	-95.41%	1,358.19%	1.42%	-42.35%	-	-
Horiz. %	508.25%	567.07%	39.15%	852.56%	58.47%	57.65%	100.00%	-
NAPS	2.3809	3.1553	2.8758	4.0262	3.7397	3.6957	6.5937	-15.60%
YoY %	-24.54%	9.72%	-28.57%	7.66%	1.19%	-43.95%	-	-
Horiz. %	36.11%	47.85%	43.61%	61.06%	56.72%	56.05%	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	0.53	0.35	0.34	0.34	0.40	0.46	0.53	0.00%
YoY %	51.43%	2.94%	0.00%	-15.00%	-13.04%	-13.21%	-	-
Horiz. %	100.00%	66.04%	64.15%	64.15%	75.47%	86.79%	100.00%	-
P/EPS	9.33	6.08	5.88	8.78	23.89	18.59	10.75	-2.33%
YoY %	53.45%	3.40%	-33.03%	-63.25%	28.51%	72.93%	-	-
Horiz. %	86.79%	56.56%	54.70%	81.67%	222.23%	172.93%	100.00%	-
EY	10.72	16.45	17.00	11.40	4.19	5.38	9.30	2.39%
YoY %	-34.83%	-3.24%	49.12%	172.08%	-22.12%	-42.15%	-	-
Horiz. %	115.27%	176.88%	182.80%	122.58%	45.05%	57.85%	100.00%	-
DY	49.62	66.21	4.55	95.61	5.00	4.52	5.16	45.77%
YoY %	-25.06%	1,355.16%	-95.24%	1,812.20%	10.62%	-12.40%	-	-
Horiz. %	961.63%	1,283.14%	88.18%	1,852.91%	96.90%	87.60%	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	0.54	0.37	0.35	0.36	0.40	0.46	0.55	-0.30%
YoY %	45.95%	5.71%	-2.78%	-10.00%	-13.04%	-16.36%	-	-
Horiz. %	98.18%	67.27%	63.64%	65.45%	72.73%	83.64%	100.00%	-
P/EPS	9.47	6.38	6.15	9.43	23.89	18.59	11.07	-2.56%
YoY %	48.43%	3.74%	-34.78%	-60.53%	28.51%	67.93%	-	-
Horiz. %	85.55%	57.63%	55.56%	85.19%	215.81%	167.93%	100.00%	-
EY	10.56	15.67	16.26	10.61	4.19	5.38	9.03	2.64%
YoY %	-32.61%	-3.63%	53.25%	153.22%	-22.12%	-40.42%	-	-
Horiz. %	116.94%	173.53%	180.07%	117.50%	46.40%	59.58%	100.00%	-
DY	48.87	63.04	4.35	88.98	5.00	4.52	5.01	46.12%
YoY %	-22.48%	1,349.20%	-95.11%	1,679.60%	10.62%	-9.78%	-	-
Horiz. %	975.45%	1,258.28%	86.83%	1,776.05%	99.80%	90.22%	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

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