[CCB] YoY TTM 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
TTM Result
Revenue	674,948	612,362	534,864	497,115	622,777	659,063	682,367	-0.18%
YoY %	10.22%	14.49%	7.59%	-20.18%	-5.51%	-3.42%	-	-
Horiz. %	98.91%	89.74%	78.38%	72.85%	91.27%	96.58%	100.00%	-
PBT	33,083	36,348	32,372	30,864	42,112	41,066	34,494	-0.69%
YoY %	-8.98%	12.28%	4.89%	-26.71%	2.55%	19.05%	-	-
Horiz. %	95.91%	105.37%	93.85%	89.48%	122.09%	119.05%	100.00%	-
Tax	-7,857	-7,837	-7,085	-2,582	-5,811	-3,352	-8,318	-0.94%
YoY %	-0.26%	-10.61%	-174.40%	55.57%	-73.36%	59.70%	-	-
Horiz. %	94.46%	94.22%	85.18%	31.04%	69.86%	40.30%	100.00%	-
NP	25,226	28,511	25,287	28,282	36,301	37,714	26,176	-0.61%
YoY %	-11.52%	12.75%	-10.59%	-22.09%	-3.75%	44.08%	-	-
Horiz. %	96.37%	108.92%	96.60%	108.05%	138.68%	144.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,226	28,511	25,287	28,282	36,301	37,714	26,176	-0.61%
YoY %	-11.52%	12.75%	-10.59%	-22.09%	-3.75%	44.08%	-	-
Horiz. %	96.37%	108.92%	96.60%	108.05%	138.68%	144.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	21.56%	21.89%	8.37%	13.80%	8.16%	24.11%	-
YoY %	10.16%	-1.51%	161.53%	-39.35%	69.12%	-66.16%	-	-
Horiz. %	98.51%	89.42%	90.79%	34.72%	57.24%	33.84%	100.00%	-
Total Cost	649,722	583,851	509,577	468,833	586,476	621,349	656,191	-0.16%
YoY %	11.28%	14.58%	8.69%	-20.06%	-5.61%	-5.31%	-	-
Horiz. %	99.01%	88.98%	77.66%	71.45%	89.38%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,722	185,308	175,685	239,864	317,885	289,720	405,615	-11.27%
YoY %	6.70%	5.48%	-26.76%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	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	10,077	10,076	10,071	130,927	146,083	10,080	219,623	-40.13%
YoY %	0.01%	0.05%	-92.31%	-10.37%	1,349.24%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.61%	66.52%	4.59%	100.00%	-
Div Payout %	39.95%	35.34%	39.83%	462.94%	402.42%	26.73%	839.03%	-
YoY %	13.04%	-11.27%	-91.40%	15.04%	1,405.50%	-96.81%	-	-
Horiz. %	4.76%	4.21%	4.75%	55.18%	47.96%	3.19%	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	185,308	175,685	239,864	317,885	289,720	405,615	-11.27%
YoY %	6.70%	5.48%	-26.76%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	100.00%	-
NOSH	100,745	100,710	100,667	100,711	100,752	100,863	100,744	0.00%
YoY %	0.03%	0.04%	-0.04%	-0.04%	-0.11%	0.12%	-	-
Horiz. %	100.00%	99.97%	99.92%	99.97%	100.01%	100.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.74%	4.66%	4.73%	5.69%	5.83%	5.72%	3.84%	-
YoY %	-19.74%	-1.48%	-16.87%	-2.40%	1.92%	48.96%	-	-
Horiz. %	97.40%	121.35%	123.18%	148.18%	151.82%	148.96%	100.00%	-
ROE	12.76%	15.39%	14.39%	11.79%	11.42%	13.02%	6.45%	-
YoY %	-17.09%	6.95%	22.05%	3.24%	-12.29%	101.86%	-	-
Horiz. %	197.83%	238.60%	223.10%	182.79%	177.05%	201.86%	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	669.96	608.04	531.32	493.60	618.12	653.42	677.33	-0.18%
YoY %	10.18%	14.44%	7.64%	-20.14%	-5.40%	-3.53%	-	-
Horiz. %	98.91%	89.77%	78.44%	72.87%	91.26%	96.47%	100.00%	-
EPS	25.04	28.31	25.12	28.08	36.03	37.39	25.98	-0.61%
YoY %	-11.55%	12.70%	-10.54%	-22.06%	-3.64%	43.92%	-	-
Horiz. %	96.38%	108.97%	96.69%	108.08%	138.68%	143.92%	100.00%	-
DPS	10.00	10.00	10.00	130.00	145.00	10.00	218.00	-40.14%
YoY %	0.00%	0.00%	-92.31%	-10.34%	1,350.00%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.63%	66.51%	4.59%	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	669.96	607.83	530.91	493.44	618.17	654.19	677.32	-0.18%
YoY %	10.22%	14.49%	7.59%	-20.18%	-5.51%	-3.41%	-	-
Horiz. %	98.91%	89.74%	78.38%	72.85%	91.27%	96.59%	100.00%	-
EPS	25.04	28.30	25.10	28.07	36.03	37.44	25.98	-0.61%
YoY %	-11.52%	12.75%	-10.58%	-22.09%	-3.77%	44.11%	-	-
Horiz. %	96.38%	108.93%	96.61%	108.04%	138.68%	144.11%	100.00%	-
DPS	10.00	10.00	10.00	129.96	145.00	10.01	218.00	-40.14%
YoY %	0.00%	0.00%	-92.31%	-10.37%	1,348.55%	-95.41%	-	-
Horiz. %	4.59%	4.59%	4.59%	59.61%	66.51%	4.59%	100.00%	-
NAPS	1.9626	1.8394	1.7439	2.3809	3.1553	2.8758	4.0262	-11.27%
YoY %	6.70%	5.48%	-26.75%	-24.54%	9.72%	-28.57%	-	-
Horiz. %	48.75%	45.69%	43.31%	59.14%	78.37%	71.43%	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	0.46	0.75	1.17	0.53	0.35	0.34	0.34	5.16%
YoY %	-38.67%	-35.90%	120.75%	51.43%	2.94%	0.00%	-	-
Horiz. %	135.29%	220.59%	344.12%	155.88%	102.94%	100.00%	100.00%	-
P/EPS	12.34	16.11	24.68	9.33	6.08	5.88	8.78	5.83%
YoY %	-23.40%	-34.72%	164.52%	53.45%	3.40%	-33.03%	-	-
Horiz. %	140.55%	183.49%	281.09%	106.26%	69.25%	66.97%	100.00%	-
EY	8.10	6.21	4.05	10.72	16.45	17.00	11.40	-5.53%
YoY %	30.43%	53.33%	-62.22%	-34.83%	-3.24%	49.12%	-	-
Horiz. %	71.05%	54.47%	35.53%	94.04%	144.30%	149.12%	100.00%	-
DY	3.24	2.19	1.61	49.62	66.21	4.55	95.61	-43.08%
YoY %	47.95%	36.02%	-96.76%	-25.06%	1,355.16%	-95.24%	-	-
Horiz. %	3.39%	2.29%	1.68%	51.90%	69.25%	4.76%	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	0.46	0.72	1.40	0.54	0.37	0.35	0.36	4.16%
YoY %	-36.11%	-48.57%	159.26%	45.95%	5.71%	-2.78%	-	-
Horiz. %	127.78%	200.00%	388.89%	150.00%	102.78%	97.22%	100.00%	-
P/EPS	12.26	15.54	29.70	9.47	6.38	6.15	9.43	4.46%
YoY %	-21.11%	-47.68%	213.62%	48.43%	3.74%	-34.78%	-	-
Horiz. %	130.01%	164.79%	314.95%	100.42%	67.66%	65.22%	100.00%	-
EY	8.16	6.43	3.37	10.56	15.67	16.26	10.61	-4.27%
YoY %	26.91%	90.80%	-68.09%	-32.61%	-3.63%	53.25%	-	-
Horiz. %	76.91%	60.60%	31.76%	99.53%	147.69%	153.25%	100.00%	-
DY	3.26	2.27	1.34	48.87	63.04	4.35	88.98	-42.34%
YoY %	43.61%	69.40%	-97.26%	-22.48%	1,349.20%	-95.11%	-	-
Horiz. %	3.66%	2.55%	1.51%	54.92%	70.85%	4.89%	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 - 4 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

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.10

-0.02

144,729,700

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

80,273,700

SNS

0.91

+0.025

77,682,400

MUIIND

0.085

-0.005

73,269,700

AHB-WC

0.07

-0.005

71,157,800

VELESTO

0.275

-0.005

57,509,300

More active Stocks

NESTLE

122.50

+0.50

13,600

KOBAY

2.39

+0.21

9,733,300

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

413,400

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,818,700

SUNCON

4.27

+0.14

3,144,300

AIRPORT

10.12

+0.12

1,062,700

SIMEPROP-C18

0.75

+0.12

10,100

ALLIANZ

22.20

+0.12

9,700

More gainer Stocks

MPI

39.50

-0.20

167,100

TOYOVEN

0.89

-0.17

11,412,500

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

HEIM

22.04

-0.14

64,500

YTLPOWR

5.19

-0.13

10,139,000

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.57

-0.11

24,746,700

PANAMY

20.08

-0.10

17,500

DLADY

35.58

-0.10

6,500

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