[CCB] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	644,545	566,735	481,141	594,273	662,046	667,896	758,297	-2.67%
YoY %	13.73%	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	-	-
Horiz. %	85.00%	74.74%	63.45%	78.37%	87.31%	88.08%	100.00%	-
PBT	35,085	34,897	36,784	40,089	45,562	28,638	24,806	5.94%
YoY %	0.54%	-5.13%	-8.24%	-12.01%	59.10%	15.45%	-	-
Horiz. %	141.44%	140.68%	148.29%	161.61%	183.67%	115.45%	100.00%	-
Tax	-10,267	-7,587	-4,826	-4,343	-4,180	-6,858	-8,336	3.53%
YoY %	-35.32%	-57.21%	-11.12%	-3.90%	39.05%	17.73%	-	-
Horiz. %	123.16%	91.01%	57.89%	52.10%	50.14%	82.27%	100.00%	-
NP	24,818	27,310	31,958	35,746	41,382	21,780	16,470	7.06%
YoY %	-9.12%	-14.54%	-10.60%	-13.62%	90.00%	32.24%	-	-
Horiz. %	150.69%	165.82%	194.04%	217.04%	251.26%	132.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,818	27,310	31,958	35,746	41,382	21,780	16,470	7.06%
YoY %	-9.12%	-14.54%	-10.60%	-13.62%	90.00%	32.24%	-	-
Horiz. %	150.69%	165.82%	194.04%	217.04%	251.26%	132.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.26%	21.74%	13.12%	10.83%	9.17%	23.95%	33.60%	-
YoY %	34.59%	65.70%	21.14%	18.10%	-61.71%	-28.72%	-	-
Horiz. %	87.08%	64.70%	39.05%	32.23%	27.29%	71.28%	100.00%	-
Total Cost	619,727	539,425	449,183	558,527	620,664	646,116	741,827	-2.95%
YoY %	14.89%	20.09%	-19.58%	-10.01%	-3.94%	-12.90%	-	-
Horiz. %	83.54%	72.72%	60.55%	75.29%	83.67%	87.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,287	180,883	153,199	217,183	289,981	254,296	378,018	-11.12%
YoY %	2.99%	18.07%	-29.46%	-25.10%	14.03%	-32.73%	-	-
Horiz. %	49.28%	47.85%	40.53%	57.45%	76.71%	67.27%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	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 %	40.60%	36.88%	409.69%	408.67%	24.36%	1,008.37%	91.47%	-
YoY %	10.09%	-91.00%	0.25%	1,577.63%	-97.58%	1,002.41%	-	-
Horiz. %	44.39%	40.32%	447.90%	446.78%	26.63%	1,102.41%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	186,287	180,883	153,199	217,183	289,981	254,296	378,018	-11.12%
YoY %	2.99%	18.07%	-29.46%	-25.10%	14.03%	-32.73%	-	-
Horiz. %	49.28%	47.85%	40.53%	57.45%	76.71%	67.27%	100.00%	-
NOSH	100,696	100,765	100,809	100,641	100,674	100,246	100,735	-0.00%
YoY %	-0.07%	-0.04%	0.17%	-0.03%	0.43%	-0.49%	-	-
Horiz. %	99.96%	100.03%	100.07%	99.91%	99.94%	99.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	3.85%	4.82%	6.64%	6.02%	6.25%	3.26%	2.17%	-
YoY %	-20.12%	-27.41%	10.30%	-3.68%	91.72%	50.23%	-	-
Horiz. %	177.42%	222.12%	305.99%	277.42%	288.02%	150.23%	100.00%	-
ROE	13.32%	15.10%	20.86%	16.46%	14.27%	8.56%	4.36%	-
YoY %	-11.79%	-27.61%	26.73%	15.35%	66.71%	96.33%	-	-
Horiz. %	305.50%	346.33%	478.44%	377.52%	327.29%	196.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	640.09	562.43	477.28	590.49	657.61	666.25	752.76	-2.66%
YoY %	13.81%	17.84%	-19.17%	-10.21%	-1.30%	-11.49%	-	-
Horiz. %	85.03%	74.72%	63.40%	78.44%	87.36%	88.51%	100.00%	-
EPS	24.65	27.10	31.70	35.52	41.10	21.73	16.35	7.07%
YoY %	-9.04%	-14.51%	-10.75%	-13.58%	89.14%	32.91%	-	-
Horiz. %	150.76%	165.75%	193.88%	217.25%	251.38%	132.91%	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	1.85	1.7951	1.5197	2.158	2.8804	2.5367	3.7526	-11.11%
YoY %	3.06%	18.12%	-29.58%	-25.08%	13.55%	-32.40%	-	-
Horiz. %	49.30%	47.84%	40.50%	57.51%	76.76%	67.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,641
RPS	639.78	562.54	477.58	589.88	657.15	662.96	752.69	-2.67%
YoY %	13.73%	17.79%	-19.04%	-10.24%	-0.88%	-11.92%	-	-
Horiz. %	85.00%	74.74%	63.45%	78.37%	87.31%	88.08%	100.00%	-
EPS	24.63	27.11	31.72	35.48	41.08	21.62	16.35	7.06%
YoY %	-9.15%	-14.53%	-10.60%	-13.63%	90.01%	32.23%	-	-
Horiz. %	150.64%	165.81%	194.01%	217.00%	251.25%	132.23%	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	1.8491	1.7955	1.5207	2.1558	2.8784	2.5242	3.7522	-11.12%
YoY %	2.99%	18.07%	-29.46%	-25.10%	14.03%	-32.73%	-	-
Horiz. %	49.28%	47.85%	40.53%	57.45%	76.71%	67.27%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.28	4.88	3.43	2.03	2.62	2.08	2.90	-
P/RPS	0.51	0.87	0.72	0.34	0.40	0.31	0.39	4.57%
YoY %	-41.38%	20.83%	111.76%	-15.00%	29.03%	-20.51%	-	-
Horiz. %	130.77%	223.08%	184.62%	87.18%	102.56%	79.49%	100.00%	-
P/EPS	13.31	18.01	10.82	5.72	6.37	9.57	17.74	-4.67%
YoY %	-26.10%	66.45%	89.16%	-10.20%	-33.44%	-46.05%	-	-
Horiz. %	75.03%	101.52%	60.99%	32.24%	35.91%	53.95%	100.00%	-
EY	7.51	5.55	9.24	17.50	15.69	10.45	5.64	4.88%
YoY %	35.32%	-39.94%	-47.20%	11.54%	50.14%	85.28%	-	-
Horiz. %	133.16%	98.40%	163.83%	310.28%	278.19%	185.28%	100.00%	-
DY	3.05	2.05	37.90	71.43	3.82	104.81	5.17	-8.41%
YoY %	48.78%	-94.59%	-46.94%	1,769.90%	-96.36%	1,927.27%	-	-
Horiz. %	58.99%	39.65%	733.08%	1,381.62%	73.89%	2,027.27%	100.00%	-
P/NAPS	1.77	2.72	2.26	0.94	0.91	0.82	0.77	14.87%
YoY %	-34.93%	20.35%	140.43%	3.30%	10.98%	6.49%	-	-
Horiz. %	229.87%	353.25%	293.51%	122.08%	118.18%	106.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	03/11/10	05/11/09	31/10/08	12/11/07	13/11/06	09/11/05	-
Price	3.37	4.82	3.40	1.82	2.58	2.29	2.80	-
P/RPS	0.53	0.86	0.71	0.31	0.39	0.34	0.37	6.16%
YoY %	-38.37%	21.13%	129.03%	-20.51%	14.71%	-8.11%	-	-
Horiz. %	143.24%	232.43%	191.89%	83.78%	105.41%	91.89%	100.00%	-
P/EPS	13.67	17.78	10.73	5.12	6.28	10.54	17.13	-3.68%
YoY %	-23.12%	65.70%	109.57%	-18.47%	-40.42%	-38.47%	-	-
Horiz. %	79.80%	103.79%	62.64%	29.89%	36.66%	61.53%	100.00%	-
EY	7.31	5.62	9.32	19.52	15.93	9.49	5.84	3.81%
YoY %	30.07%	-39.70%	-52.25%	22.54%	67.86%	62.50%	-	-
Horiz. %	125.17%	96.23%	159.59%	334.25%	272.77%	162.50%	100.00%	-
DY	2.97	2.07	38.24	79.67	3.88	95.20	5.36	-9.36%
YoY %	43.48%	-94.59%	-52.00%	1,953.35%	-95.92%	1,676.12%	-	-
Horiz. %	55.41%	38.62%	713.43%	1,486.38%	72.39%	1,776.12%	100.00%	-
P/NAPS	1.82	2.69	2.24	0.84	0.90	0.90	0.75	15.91%
YoY %	-32.34%	20.09%	166.67%	-6.67%	0.00%	20.00%	-	-
Horiz. %	242.67%	358.67%	298.67%	112.00%	120.00%	120.00%	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

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,497,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

93,388,500

YNHPROP

0.495

-0.11

92,108,800

AHB-WC

0.07

0.00

83,310,700

DNEX

0.44

-0.025

70,540,300

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,637,700

More active Stocks

THETA

1.72

+0.24

19,915,400

PENTA

5.09

+0.16

4,043,800

PTT

2.36

+0.13

2,965,700

AIRPORT

9.73

+0.13

1,769,700

UTDPLT

24.20

+0.12

83,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,938,600

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

660,400

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

1,647,000

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

8,874,400

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