[CCB] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	481,141	594,273	662,046	667,896	758,297	720,878	905,856	-9.99%
YoY %	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-20.42%	-	-
Horiz. %	53.11%	65.60%	73.09%	73.73%	83.71%	79.58%	100.00%	-
PBT	36,784	40,089	45,562	28,638	24,806	24,499	52,403	-5.72%
YoY %	-8.24%	-12.01%	59.10%	15.45%	1.25%	-53.25%	-	-
Horiz. %	70.19%	76.50%	86.95%	54.65%	47.34%	46.75%	100.00%	-
Tax	-4,826	-4,343	-4,180	-6,858	-8,336	-12,512	-16,760	-18.72%
YoY %	-11.12%	-3.90%	39.05%	17.73%	33.38%	25.35%	-	-
Horiz. %	28.79%	25.91%	24.94%	40.92%	49.74%	74.65%	100.00%	-
NP	31,958	35,746	41,382	21,780	16,470	11,987	35,643	-1.80%
YoY %	-10.60%	-13.62%	90.00%	32.24%	37.40%	-66.37%	-	-
Horiz. %	89.66%	100.29%	116.10%	61.11%	46.21%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,958	35,746	41,382	21,780	16,470	11,987	35,643	-1.80%
YoY %	-10.60%	-13.62%	90.00%	32.24%	37.40%	-66.37%	-	-
Horiz. %	89.66%	100.29%	116.10%	61.11%	46.21%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.12%	10.83%	9.17%	23.95%	33.60%	51.07%	31.98%	-
YoY %	21.14%	18.10%	-61.71%	-28.72%	-34.21%	59.69%	-	-
Horiz. %	41.03%	33.86%	28.67%	74.89%	105.07%	159.69%	100.00%	-
Total Cost	449,183	558,527	620,664	646,116	741,827	708,891	870,213	-10.42%
YoY %	-19.58%	-10.01%	-3.94%	-12.90%	4.65%	-18.54%	-	-
Horiz. %	51.62%	64.18%	71.32%	74.25%	85.25%	81.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,199	217,183	289,981	254,296	378,018	370,505	662,447	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.78%	43.77%	38.39%	57.06%	55.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	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 %	409.69%	408.67%	24.36%	1,008.37%	91.47%	123.90%	72.28%	-
YoY %	0.25%	1,577.63%	-97.58%	1,002.41%	-26.17%	71.42%	-	-
Horiz. %	566.81%	565.40%	33.70%	1,395.09%	126.55%	171.42%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	153,199	217,183	289,981	254,296	378,018	370,505	662,447	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.78%	43.77%	38.39%	57.06%	55.93%	100.00%	-
NOSH	100,809	100,641	100,674	100,246	100,735	100,724	98,072	0.45%
YoY %	0.17%	-0.03%	0.43%	-0.49%	0.01%	2.70%	-	-
Horiz. %	102.79%	102.62%	102.65%	102.22%	102.72%	102.70%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.64%	6.02%	6.25%	3.26%	2.17%	1.66%	3.93%	-
YoY %	10.30%	-3.68%	91.72%	50.23%	30.72%	-57.76%	-	-
Horiz. %	168.96%	153.18%	159.03%	82.95%	55.22%	42.24%	100.00%	-
ROE	20.86%	16.46%	14.27%	8.56%	4.36%	3.24%	5.38%	-
YoY %	26.73%	15.35%	66.71%	96.33%	34.57%	-39.78%	-	-
Horiz. %	387.73%	305.95%	265.24%	159.11%	81.04%	60.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	477.28	590.49	657.61	666.25	752.76	715.69	923.66	-10.41%
YoY %	-19.17%	-10.21%	-1.30%	-11.49%	5.18%	-22.52%	-	-
Horiz. %	51.67%	63.93%	71.20%	72.13%	81.50%	77.48%	100.00%	-
EPS	31.70	35.52	41.10	21.73	16.35	11.90	36.34	-2.24%
YoY %	-10.75%	-13.58%	89.14%	32.91%	37.39%	-67.25%	-	-
Horiz. %	87.23%	97.74%	113.10%	59.80%	44.99%	32.75%	100.00%	-
DPS	130.00	145.00	10.00	218.00	15.00	14.75	26.30	30.48%
YoY %	-10.34%	1,350.00%	-95.41%	1,353.33%	1.69%	-43.92%	-	-
Horiz. %	494.30%	551.33%	38.02%	828.90%	57.03%	56.08%	100.00%	-
NAPS	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	6.7547	-21.99%
YoY %	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-45.54%	-	-
Horiz. %	22.50%	31.95%	42.64%	37.55%	55.56%	54.46%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,246
RPS	477.58	589.88	657.15	662.96	752.69	715.55	899.16	-9.99%
YoY %	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-20.42%	-	-
Horiz. %	53.11%	65.60%	73.08%	73.73%	83.71%	79.58%	100.00%	-
EPS	31.72	35.48	41.08	21.62	16.35	11.90	35.38	-1.80%
YoY %	-10.60%	-13.63%	90.01%	32.23%	37.39%	-66.37%	-	-
Horiz. %	89.66%	100.28%	116.11%	61.11%	46.21%	33.63%	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	1.5207	2.1558	2.8784	2.5242	3.7522	3.6777	6.5755	-21.63%
YoY %	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-44.07%	-	-
Horiz. %	23.13%	32.79%	43.77%	38.39%	57.06%	55.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	3.43	2.03	2.62	2.08	2.90	3.20	5.40	-
P/RPS	0.72	0.34	0.40	0.31	0.39	0.45	0.58	3.66%
YoY %	111.76%	-15.00%	29.03%	-20.51%	-13.33%	-22.41%	-	-
Horiz. %	124.14%	58.62%	68.97%	53.45%	67.24%	77.59%	100.00%	-
P/EPS	10.82	5.72	6.37	9.57	17.74	26.89	14.86	-5.14%
YoY %	89.16%	-10.20%	-33.44%	-46.05%	-34.03%	80.96%	-	-
Horiz. %	72.81%	38.49%	42.87%	64.40%	119.38%	180.96%	100.00%	-
EY	9.24	17.50	15.69	10.45	5.64	3.72	6.73	5.41%
YoY %	-47.20%	11.54%	50.14%	85.28%	51.61%	-44.73%	-	-
Horiz. %	137.30%	260.03%	233.14%	155.27%	83.80%	55.27%	100.00%	-
DY	37.90	71.43	3.82	104.81	5.17	4.61	4.87	40.72%
YoY %	-46.94%	1,769.90%	-96.36%	1,927.27%	12.15%	-5.34%	-	-
Horiz. %	778.23%	1,466.74%	78.44%	2,152.16%	106.16%	94.66%	100.00%	-
P/NAPS	2.26	0.94	0.91	0.82	0.77	0.87	0.80	18.87%
YoY %	140.43%	3.30%	10.98%	6.49%	-11.49%	8.75%	-	-
Horiz. %	282.50%	117.50%	113.75%	102.50%	96.25%	108.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	28/10/03	-
Price	3.40	1.82	2.58	2.29	2.80	3.20	5.25	-
P/RPS	0.71	0.31	0.39	0.34	0.37	0.45	0.57	3.72%
YoY %	129.03%	-20.51%	14.71%	-8.11%	-17.78%	-21.05%	-	-
Horiz. %	124.56%	54.39%	68.42%	59.65%	64.91%	78.95%	100.00%	-
P/EPS	10.73	5.12	6.28	10.54	17.13	26.89	14.45	-4.83%
YoY %	109.57%	-18.47%	-40.42%	-38.47%	-36.30%	86.09%	-	-
Horiz. %	74.26%	35.43%	43.46%	72.94%	118.55%	186.09%	100.00%	-
EY	9.32	19.52	15.93	9.49	5.84	3.72	6.92	5.08%
YoY %	-52.25%	22.54%	67.86%	62.50%	56.99%	-46.24%	-	-
Horiz. %	134.68%	282.08%	230.20%	137.14%	84.39%	53.76%	100.00%	-
DY	38.24	79.67	3.88	95.20	5.36	4.61	5.01	40.27%
YoY %	-52.00%	1,953.35%	-95.92%	1,676.12%	16.27%	-7.98%	-	-
Horiz. %	763.27%	1,590.22%	77.45%	1,900.20%	106.99%	92.02%	100.00%	-
P/NAPS	2.24	0.84	0.90	0.90	0.75	0.87	0.78	19.20%
YoY %	166.67%	-6.67%	0.00%	20.00%	-13.79%	11.54%	-	-
Horiz. %	287.18%	107.69%	115.38%	115.38%	96.15%	111.54%	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 - 27 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

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

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

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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