[CCB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	566,735	481,141	594,273	662,046	667,896	758,297	720,878	-3.92%
YoY %	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-	-
Horiz. %	78.62%	66.74%	82.44%	91.84%	92.65%	105.19%	100.00%	-
PBT	34,897	36,784	40,089	45,562	28,638	24,806	24,499	6.07%
YoY %	-5.13%	-8.24%	-12.01%	59.10%	15.45%	1.25%	-	-
Horiz. %	142.44%	150.14%	163.64%	185.97%	116.89%	101.25%	100.00%	-
Tax	-7,587	-4,826	-4,343	-4,180	-6,858	-8,336	-12,512	-7.99%
YoY %	-57.21%	-11.12%	-3.90%	39.05%	17.73%	33.38%	-	-
Horiz. %	60.64%	38.57%	34.71%	33.41%	54.81%	66.62%	100.00%	-
NP	27,310	31,958	35,746	41,382	21,780	16,470	11,987	14.70%
YoY %	-14.54%	-10.60%	-13.62%	90.00%	32.24%	37.40%	-	-
Horiz. %	227.83%	266.61%	298.21%	345.22%	181.70%	137.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,310	31,958	35,746	41,382	21,780	16,470	11,987	14.70%
YoY %	-14.54%	-10.60%	-13.62%	90.00%	32.24%	37.40%	-	-
Horiz. %	227.83%	266.61%	298.21%	345.22%	181.70%	137.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	13.12%	10.83%	9.17%	23.95%	33.60%	51.07%	-
YoY %	65.70%	21.14%	18.10%	-61.71%	-28.72%	-34.21%	-	-
Horiz. %	42.57%	25.69%	21.21%	17.96%	46.90%	65.79%	100.00%	-
Total Cost	539,425	449,183	558,527	620,664	646,116	741,827	708,891	-4.44%
YoY %	20.09%	-19.58%	-10.01%	-3.94%	-12.90%	4.65%	-	-
Horiz. %	76.09%	63.36%	78.79%	87.55%	91.14%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,883	153,199	217,183	289,981	254,296	378,018	370,505	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.63%	102.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	10,071	130,927	146,083	10,080	219,623	15,064	14,852	-6.26%
YoY %	-92.31%	-10.37%	1,349.24%	-95.41%	1,357.93%	1.43%	-	-
Horiz. %	67.81%	881.54%	983.59%	67.87%	1,478.74%	101.43%	100.00%	-
Div Payout %	36.88%	409.69%	408.67%	24.36%	1,008.37%	91.47%	123.90%	-
YoY %	-91.00%	0.25%	1,577.63%	-97.58%	1,002.41%	-26.17%	-	-
Horiz. %	29.77%	330.66%	329.84%	19.66%	813.86%	73.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	180,883	153,199	217,183	289,981	254,296	378,018	370,505	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.63%	102.03%	100.00%	-
NOSH	100,765	100,809	100,641	100,674	100,246	100,735	100,724	0.00%
YoY %	-0.04%	0.17%	-0.03%	0.43%	-0.49%	0.01%	-	-
Horiz. %	100.04%	100.08%	99.92%	99.95%	99.53%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.82%	6.64%	6.02%	6.25%	3.26%	2.17%	1.66%	-
YoY %	-27.41%	10.30%	-3.68%	91.72%	50.23%	30.72%	-	-
Horiz. %	290.36%	400.00%	362.65%	376.51%	196.39%	130.72%	100.00%	-
ROE	15.10%	20.86%	16.46%	14.27%	8.56%	4.36%	3.24%	-
YoY %	-27.61%	26.73%	15.35%	66.71%	96.33%	34.57%	-	-
Horiz. %	466.05%	643.83%	508.02%	440.43%	264.20%	134.57%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	562.43	477.28	590.49	657.61	666.25	752.76	715.69	-3.93%
YoY %	17.84%	-19.17%	-10.21%	-1.30%	-11.49%	5.18%	-	-
Horiz. %	78.59%	66.69%	82.51%	91.88%	93.09%	105.18%	100.00%	-
EPS	27.10	31.70	35.52	41.10	21.73	16.35	11.90	14.69%
YoY %	-14.51%	-10.75%	-13.58%	89.14%	32.91%	37.39%	-	-
Horiz. %	227.73%	266.39%	298.49%	345.38%	182.61%	137.39%	100.00%	-
DPS	10.00	130.00	145.00	10.00	218.00	15.00	14.75	-6.26%
YoY %	-92.31%	-10.34%	1,350.00%	-95.41%	1,353.33%	1.69%	-	-
Horiz. %	67.80%	881.36%	983.05%	67.80%	1,477.97%	101.69%	100.00%	-
NAPS	1.7951	1.5197	2.158	2.8804	2.5367	3.7526	3.6784	-11.26%
YoY %	18.12%	-29.58%	-25.08%	13.55%	-32.40%	2.02%	-	-
Horiz. %	48.80%	41.31%	58.67%	78.31%	68.96%	102.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,674
RPS	562.54	477.58	589.88	657.15	662.96	752.69	715.55	-3.92%
YoY %	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	5.19%	-	-
Horiz. %	78.62%	66.74%	82.44%	91.84%	92.65%	105.19%	100.00%	-
EPS	27.11	31.72	35.48	41.08	21.62	16.35	11.90	14.70%
YoY %	-14.53%	-10.60%	-13.63%	90.01%	32.23%	37.39%	-	-
Horiz. %	227.82%	266.55%	298.15%	345.21%	181.68%	137.39%	100.00%	-
DPS	10.00	129.96	145.00	10.01	218.00	14.95	14.74	-6.25%
YoY %	-92.31%	-10.37%	1,348.55%	-95.41%	1,358.19%	1.42%	-	-
Horiz. %	67.84%	881.68%	983.72%	67.91%	1,478.97%	101.42%	100.00%	-
NAPS	1.7955	1.5207	2.1558	2.8784	2.5242	3.7522	3.6777	-11.25%
YoY %	18.07%	-29.46%	-25.10%	14.03%	-32.73%	2.03%	-	-
Horiz. %	48.82%	41.35%	58.62%	78.27%	68.64%	102.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.88	3.43	2.03	2.62	2.08	2.90	3.20	-
P/RPS	0.87	0.72	0.34	0.40	0.31	0.39	0.45	11.60%
YoY %	20.83%	111.76%	-15.00%	29.03%	-20.51%	-13.33%	-	-
Horiz. %	193.33%	160.00%	75.56%	88.89%	68.89%	86.67%	100.00%	-
P/EPS	18.01	10.82	5.72	6.37	9.57	17.74	26.89	-6.45%
YoY %	66.45%	89.16%	-10.20%	-33.44%	-46.05%	-34.03%	-	-
Horiz. %	66.98%	40.24%	21.27%	23.69%	35.59%	65.97%	100.00%	-
EY	5.55	9.24	17.50	15.69	10.45	5.64	3.72	6.89%
YoY %	-39.94%	-47.20%	11.54%	50.14%	85.28%	51.61%	-	-
Horiz. %	149.19%	248.39%	470.43%	421.77%	280.91%	151.61%	100.00%	-
DY	2.05	37.90	71.43	3.82	104.81	5.17	4.61	-12.62%
YoY %	-94.59%	-46.94%	1,769.90%	-96.36%	1,927.27%	12.15%	-	-
Horiz. %	44.47%	822.13%	1,549.46%	82.86%	2,273.54%	112.15%	100.00%	-
P/NAPS	2.72	2.26	0.94	0.91	0.82	0.77	0.87	20.91%
YoY %	20.35%	140.43%	3.30%	10.98%	6.49%	-11.49%	-	-
Horiz. %	312.64%	259.77%	108.05%	104.60%	94.25%	88.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	29/10/04	-
Price	4.82	3.40	1.82	2.58	2.29	2.80	3.20	-
P/RPS	0.86	0.71	0.31	0.39	0.34	0.37	0.45	11.39%
YoY %	21.13%	129.03%	-20.51%	14.71%	-8.11%	-17.78%	-	-
Horiz. %	191.11%	157.78%	68.89%	86.67%	75.56%	82.22%	100.00%	-
P/EPS	17.78	10.73	5.12	6.28	10.54	17.13	26.89	-6.65%
YoY %	65.70%	109.57%	-18.47%	-40.42%	-38.47%	-36.30%	-	-
Horiz. %	66.12%	39.90%	19.04%	23.35%	39.20%	63.70%	100.00%	-
EY	5.62	9.32	19.52	15.93	9.49	5.84	3.72	7.11%
YoY %	-39.70%	-52.25%	22.54%	67.86%	62.50%	56.99%	-	-
Horiz. %	151.08%	250.54%	524.73%	428.23%	255.11%	156.99%	100.00%	-
DY	2.07	38.24	79.67	3.88	95.20	5.36	4.61	-12.48%
YoY %	-94.59%	-52.00%	1,953.35%	-95.92%	1,676.12%	16.27%	-	-
Horiz. %	44.90%	829.50%	1,728.20%	84.16%	2,065.08%	116.27%	100.00%	-
P/NAPS	2.69	2.24	0.84	0.90	0.90	0.75	0.87	20.68%
YoY %	20.09%	166.67%	-6.67%	0.00%	20.00%	-13.79%	-	-
Horiz. %	309.20%	257.47%	96.55%	103.45%	103.45%	86.21%	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

996

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

PTRANS

PERAK TRANSIT BERHAD

683

HLIND

HONG LEONG INDUSTRIES BHD

679

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

NOTION

NOTION VTEC BHD

588

MYEG

MY E.G. SERVICES BHD

504

PBBANK

PUBLIC BANK BHD

470

GENTING

GENTING BHD

461

Daily Stocks

HSI-CXF

0.08

-0.03

147,258,700

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

100,939,900

YNHPROP

0.495

-0.11

94,126,800

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

72,429,400

1.25

+0.01

56,504,400

HSI-CV7

0.04

-0.015

55,149,500

More active Stocks

GESHEN

3.40

+0.29

28,200

THETA

1.73

+0.25

20,352,700

PENTA

5.08

+0.15

4,225,300

PTT

2.38

+0.15

3,049,300

AIRPORT

9.73

+0.13

2,280,800

PETDAG

17.26

+0.12

389,300

UTDPLT

24.20

+0.12

101,400

IJM

3.07

+0.10

15,938,800

F&N

31.82

+0.10

322,100

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

1,980,900

HEIM

22.20

-0.18

399,300

ICON

0.89

-0.16

12,029,700

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

FBMKLCI-HM7

0.225

-0.125

10,000

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