[CCB] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	612,362	534,864	497,115	622,777	659,063	682,367	760,114	-3.53%
YoY %	14.49%	7.59%	-20.18%	-5.51%	-3.42%	-10.23%	-	-
Horiz. %	80.56%	70.37%	65.40%	81.93%	86.71%	89.77%	100.00%	-
PBT	36,348	32,372	30,864	42,112	41,066	34,494	20,685	9.84%
YoY %	12.28%	4.89%	-26.71%	2.55%	19.05%	66.76%	-	-
Horiz. %	175.72%	156.50%	149.21%	203.59%	198.53%	166.76%	100.00%	-
Tax	-7,837	-7,085	-2,582	-5,811	-3,352	-8,318	-8,032	-0.40%
YoY %	-10.61%	-174.40%	55.57%	-73.36%	59.70%	-3.56%	-	-
Horiz. %	97.57%	88.21%	32.15%	72.35%	41.73%	103.56%	100.00%	-
NP	28,511	25,287	28,282	36,301	37,714	26,176	12,653	14.49%
YoY %	12.75%	-10.59%	-22.09%	-3.75%	44.08%	106.88%	-	-
Horiz. %	225.33%	199.85%	223.52%	286.90%	298.06%	206.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,511	25,287	28,282	36,301	37,714	26,176	12,653	14.49%
YoY %	12.75%	-10.59%	-22.09%	-3.75%	44.08%	106.88%	-	-
Horiz. %	225.33%	199.85%	223.52%	286.90%	298.06%	206.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	21.89%	8.37%	13.80%	8.16%	24.11%	38.83%	-
YoY %	-1.51%	161.53%	-39.35%	69.12%	-66.16%	-37.91%	-	-
Horiz. %	55.52%	56.37%	21.56%	35.54%	21.01%	62.09%	100.00%	-
Total Cost	583,851	509,577	468,833	586,476	621,349	656,191	747,461	-4.03%
YoY %	14.58%	8.69%	-20.06%	-5.61%	-5.31%	-12.21%	-	-
Horiz. %	78.11%	68.17%	62.72%	78.46%	83.13%	87.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,308	175,685	239,864	317,885	289,720	405,615	376,752	-11.14%
YoY %	5.48%	-26.76%	-24.54%	9.72%	-28.57%	7.66%	-	-
Horiz. %	49.19%	46.63%	63.67%	84.38%	76.90%	107.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	10,076	10,071	130,927	146,083	10,080	219,623	15,064	-6.47%
YoY %	0.05%	-92.31%	-10.37%	1,349.24%	-95.41%	1,357.93%	-	-
Horiz. %	66.89%	66.85%	869.14%	969.75%	66.91%	1,457.93%	100.00%	-
Div Payout %	35.34%	39.83%	462.94%	402.42%	26.73%	839.03%	119.06%	-
YoY %	-11.27%	-91.40%	15.04%	1,405.50%	-96.81%	604.71%	-	-
Horiz. %	29.68%	33.45%	388.83%	338.00%	22.45%	704.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	185,308	175,685	239,864	317,885	289,720	405,615	376,752	-11.14%
YoY %	5.48%	-26.76%	-24.54%	9.72%	-28.57%	7.66%	-	-
Horiz. %	49.19%	46.63%	63.67%	84.38%	76.90%	107.66%	100.00%	-
NOSH	100,710	100,667	100,711	100,752	100,863	100,744	100,776	-0.01%
YoY %	0.04%	-0.04%	-0.04%	-0.11%	0.12%	-0.03%	-	-
Horiz. %	99.93%	99.89%	99.94%	99.98%	100.09%	99.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	4.66%	4.73%	5.69%	5.83%	5.72%	3.84%	1.66%	-
YoY %	-1.48%	-16.87%	-2.40%	1.92%	48.96%	131.33%	-	-
Horiz. %	280.72%	284.94%	342.77%	351.20%	344.58%	231.33%	100.00%	-
ROE	15.39%	14.39%	11.79%	11.42%	13.02%	6.45%	3.36%	-
YoY %	6.95%	22.05%	3.24%	-12.29%	101.86%	91.96%	-	-
Horiz. %	458.04%	428.27%	350.89%	339.88%	387.50%	191.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	608.04	531.32	493.60	618.12	653.42	677.33	754.26	-3.52%
YoY %	14.44%	7.64%	-20.14%	-5.40%	-3.53%	-10.20%	-	-
Horiz. %	80.61%	70.44%	65.44%	81.95%	86.63%	89.80%	100.00%	-
EPS	28.31	25.12	28.08	36.03	37.39	25.98	12.56	14.49%
YoY %	12.70%	-10.54%	-22.06%	-3.64%	43.92%	106.85%	-	-
Horiz. %	225.40%	200.00%	223.57%	286.86%	297.69%	206.85%	100.00%	-
DPS	10.00	10.00	130.00	145.00	10.00	218.00	15.00	-6.53%
YoY %	0.00%	-92.31%	-10.34%	1,350.00%	-95.41%	1,353.33%	-	-
Horiz. %	66.67%	66.67%	866.67%	966.67%	66.67%	1,453.33%	100.00%	-
NAPS	1.84	1.7452	2.3817	3.1551	2.8724	4.0262	3.7385	-11.13%
YoY %	5.43%	-26.72%	-24.51%	9.84%	-28.66%	7.70%	-	-
Horiz. %	49.22%	46.68%	63.71%	84.39%	76.83%	107.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,752
RPS	607.83	530.91	493.44	618.17	654.19	677.32	754.49	-3.53%
YoY %	14.49%	7.59%	-20.18%	-5.51%	-3.41%	-10.23%	-	-
Horiz. %	80.56%	70.37%	65.40%	81.93%	86.71%	89.77%	100.00%	-
EPS	28.30	25.10	28.07	36.03	37.44	25.98	12.56	14.49%
YoY %	12.75%	-10.58%	-22.09%	-3.77%	44.11%	106.85%	-	-
Horiz. %	225.32%	199.84%	223.49%	286.86%	298.09%	206.85%	100.00%	-
DPS	10.00	10.00	129.96	145.00	10.01	218.00	14.95	-6.47%
YoY %	0.00%	-92.31%	-10.37%	1,348.55%	-95.41%	1,358.19%	-	-
Horiz. %	66.89%	66.89%	869.30%	969.90%	66.96%	1,458.19%	100.00%	-
NAPS	1.8394	1.7439	2.3809	3.1553	2.8758	4.0262	3.7397	-11.14%
YoY %	5.48%	-26.75%	-24.54%	9.72%	-28.57%	7.66%	-	-
Horiz. %	49.19%	46.63%	63.67%	84.37%	76.90%	107.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.56	6.20	2.62	2.19	2.20	2.28	3.00	-
P/RPS	0.75	1.17	0.53	0.35	0.34	0.34	0.40	11.03%
YoY %	-35.90%	120.75%	51.43%	2.94%	0.00%	-15.00%	-	-
Horiz. %	187.50%	292.50%	132.50%	87.50%	85.00%	85.00%	100.00%	-
P/EPS	16.11	24.68	9.33	6.08	5.88	8.78	23.89	-6.35%
YoY %	-34.72%	164.52%	53.45%	3.40%	-33.03%	-63.25%	-	-
Horiz. %	67.43%	103.31%	39.05%	25.45%	24.61%	36.75%	100.00%	-
EY	6.21	4.05	10.72	16.45	17.00	11.40	4.19	6.77%
YoY %	53.33%	-62.22%	-34.83%	-3.24%	49.12%	172.08%	-	-
Horiz. %	148.21%	96.66%	255.85%	392.60%	405.73%	272.08%	100.00%	-
DY	2.19	1.61	49.62	66.21	4.55	95.61	5.00	-12.84%
YoY %	36.02%	-96.76%	-25.06%	1,355.16%	-95.24%	1,812.20%	-	-
Horiz. %	43.80%	32.20%	992.40%	1,324.20%	91.00%	1,912.20%	100.00%	-
P/NAPS	2.48	3.55	1.10	0.69	0.77	0.57	0.80	20.74%
YoY %	-30.14%	222.73%	59.42%	-10.39%	35.09%	-28.75%	-	-
Horiz. %	310.00%	443.75%	137.50%	86.25%	96.25%	71.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/07/11	22/07/10	30/07/09	30/07/08	08/08/07	10/08/06	25/07/05	-
Price	4.40	7.46	2.66	2.30	2.30	2.45	3.00	-
P/RPS	0.72	1.40	0.54	0.37	0.35	0.36	0.40	10.28%
YoY %	-48.57%	159.26%	45.95%	5.71%	-2.78%	-10.00%	-	-
Horiz. %	180.00%	350.00%	135.00%	92.50%	87.50%	90.00%	100.00%	-
P/EPS	15.54	29.70	9.47	6.38	6.15	9.43	23.89	-6.91%
YoY %	-47.68%	213.62%	48.43%	3.74%	-34.78%	-60.53%	-	-
Horiz. %	65.05%	124.32%	39.64%	26.71%	25.74%	39.47%	100.00%	-
EY	6.43	3.37	10.56	15.67	16.26	10.61	4.19	7.39%
YoY %	90.80%	-68.09%	-32.61%	-3.63%	53.25%	153.22%	-	-
Horiz. %	153.46%	80.43%	252.03%	373.99%	388.07%	253.22%	100.00%	-
DY	2.27	1.34	48.87	63.04	4.35	88.98	5.00	-12.32%
YoY %	69.40%	-97.26%	-22.48%	1,349.20%	-95.11%	1,679.60%	-	-
Horiz. %	45.40%	26.80%	977.40%	1,260.80%	87.00%	1,779.60%	100.00%	-
P/NAPS	2.39	4.27	1.12	0.73	0.80	0.61	0.80	20.00%
YoY %	-44.03%	281.25%	53.42%	-8.75%	31.15%	-23.75%	-	-
Horiz. %	298.75%	533.75%	140.00%	91.25%	100.00%	76.25%	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

0.98

-0.04

93,467,800

YNHPROP

0.50

-0.105

92,797,900

AHB-WC

0.07

0.00

83,330,700

DNEX

0.435

-0.03

70,564,300

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,665,900

More active Stocks

THETA

1.72

+0.24

19,961,500

GESHEN

3.29

+0.18

10,500

PENTA

5.09

+0.16

4,044,700

AIRPORT

9.74

+0.14

1,774,900

UTDPLT

24.22

+0.14

86,800

PTT

2.36

+0.13

2,970,200

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

662,500

HEIM

22.10

-0.28

370,700

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

1,655,800

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.905

-0.145

10,310,400

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