[CCB] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	497,641	527,361	645,990	650,540	726,452	744,558	786,230	-7.33%
YoY %	-5.64%	-18.36%	-0.70%	-10.45%	-2.43%	-5.30%	-	-
Horiz. %	63.29%	67.07%	82.16%	82.74%	92.40%	94.70%	100.00%	-
PBT	40,169	50,145	11,060	47,652	35,164	21,987	21,642	10.85%
YoY %	-19.89%	353.39%	-76.79%	35.51%	59.93%	1.59%	-	-
Horiz. %	185.61%	231.70%	51.10%	220.18%	162.48%	101.59%	100.00%	-
Tax	-9,874	-2,786	-1,112	-5,570	-9,318	-9,953	-9,743	0.22%
YoY %	-254.41%	-150.54%	80.04%	40.22%	6.38%	-2.16%	-	-
Horiz. %	101.34%	28.59%	11.41%	57.17%	95.64%	102.16%	100.00%	-
NP	30,295	47,359	9,948	42,082	25,846	12,034	11,899	16.84%
YoY %	-36.03%	376.07%	-76.36%	62.82%	114.77%	1.13%	-	-
Horiz. %	254.60%	398.01%	83.60%	353.66%	217.21%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,295	47,359	9,948	42,082	25,846	12,034	11,899	16.84%
YoY %	-36.03%	376.07%	-76.36%	62.82%	114.77%	1.13%	-	-
Horiz. %	254.60%	398.01%	83.60%	353.66%	217.21%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	5.56%	10.05%	11.69%	26.50%	45.27%	45.02%	-
YoY %	342.09%	-44.68%	-14.03%	-55.89%	-41.46%	0.56%	-	-
Horiz. %	54.60%	12.35%	22.32%	25.97%	58.86%	100.56%	100.00%	-
Total Cost	467,346	480,002	636,042	608,458	700,606	732,524	774,331	-8.06%
YoY %	-2.64%	-24.53%	4.53%	-13.15%	-4.36%	-5.40%	-	-
Horiz. %	60.35%	61.99%	82.14%	78.58%	90.48%	94.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,372	232,775	291,543	289,717	408,926	376,528	373,261	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.88%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	130,927	146,092	10,072	214,584	15,114	15,062	11,087	50.87%
YoY %	-10.38%	1,350.48%	-95.31%	1,319.77%	0.35%	35.85%	-	-
Horiz. %	1,180.91%	1,317.69%	90.85%	1,935.46%	136.32%	135.85%	100.00%	-
Div Payout %	432.18%	308.48%	101.26%	509.92%	58.48%	125.17%	93.18%	-
YoY %	40.10%	204.64%	-80.14%	771.96%	-53.28%	34.33%	-	-
Horiz. %	463.81%	331.06%	108.67%	547.24%	62.76%	134.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	174,372	232,775	291,543	289,717	408,926	376,528	373,261	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.88%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.88%	100.00%	-
NOSH	100,700	100,720	100,723	101,052	100,782	100,689	100,761	-0.01%
YoY %	-0.02%	-0.00%	-0.33%	0.27%	0.09%	-0.07%	-	-
Horiz. %	99.94%	99.96%	99.96%	100.29%	100.02%	99.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	6.09%	8.98%	1.54%	6.47%	3.56%	1.62%	1.51%	-
YoY %	-32.18%	483.12%	-76.20%	81.74%	119.75%	7.28%	-	-
Horiz. %	403.31%	594.70%	101.99%	428.48%	235.76%	107.28%	100.00%	-
ROE	17.37%	20.35%	3.41%	14.53%	6.32%	3.20%	3.19%	-
YoY %	-14.64%	496.77%	-76.53%	129.91%	97.50%	0.31%	-	-
Horiz. %	544.51%	637.93%	106.90%	455.49%	198.12%	100.31%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	494.18	523.59	641.35	643.76	720.81	739.46	780.29	-7.32%
YoY %	-5.62%	-18.36%	-0.37%	-10.69%	-2.52%	-5.23%	-	-
Horiz. %	63.33%	67.10%	82.19%	82.50%	92.38%	94.77%	100.00%	-
EPS	30.08	47.02	9.88	41.64	25.65	11.95	11.81	16.85%
YoY %	-36.03%	375.91%	-76.27%	62.34%	114.64%	1.19%	-	-
Horiz. %	254.70%	398.14%	83.66%	352.58%	217.19%	101.19%	100.00%	-
DPS	130.00	145.00	10.00	213.00	15.00	15.00	11.00	50.89%
YoY %	-10.34%	1,350.00%	-95.31%	1,320.00%	0.00%	36.36%	-	-
Horiz. %	1,181.82%	1,318.18%	90.91%	1,936.36%	136.36%	136.36%	100.00%	-
NAPS	1.7316	2.3111	2.8945	2.867	4.0575	3.7395	3.7044	-11.89%
YoY %	-25.07%	-20.16%	0.96%	-29.34%	8.50%	0.95%	-	-
Horiz. %	46.74%	62.39%	78.14%	77.39%	109.53%	100.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 101,052
RPS	493.96	523.46	641.21	645.73	721.08	739.05	780.42	-7.33%
YoY %	-5.64%	-18.36%	-0.70%	-10.45%	-2.43%	-5.30%	-	-
Horiz. %	63.29%	67.07%	82.16%	82.74%	92.40%	94.70%	100.00%	-
EPS	30.07	47.01	9.87	41.77	25.65	11.95	11.81	16.84%
YoY %	-36.03%	376.29%	-76.37%	62.85%	114.64%	1.19%	-	-
Horiz. %	254.61%	398.05%	83.57%	353.68%	217.19%	101.19%	100.00%	-
DPS	129.96	145.01	10.00	213.00	15.00	14.95	11.01	50.86%
YoY %	-10.38%	1,350.10%	-95.31%	1,320.00%	0.33%	35.79%	-	-
Horiz. %	1,180.38%	1,317.08%	90.83%	1,934.60%	136.24%	135.79%	100.00%	-
NAPS	1.7308	2.3105	2.8939	2.8758	4.059	3.7374	3.705	-11.90%
YoY %	-25.09%	-20.16%	0.63%	-29.15%	8.60%	0.87%	-	-
Horiz. %	46.72%	62.36%	78.11%	77.62%	109.55%	100.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	5.26	2.05	2.20	2.29	2.40	2.95	3.36	-
P/RPS	1.06	0.39	0.34	0.36	0.33	0.40	0.43	16.21%
YoY %	171.79%	14.71%	-5.56%	9.09%	-17.50%	-6.98%	-	-
Horiz. %	246.51%	90.70%	79.07%	83.72%	76.74%	93.02%	100.00%	-
P/EPS	17.48	4.36	22.27	5.50	9.36	24.68	28.45	-7.79%
YoY %	300.92%	-80.42%	304.91%	-41.24%	-62.07%	-13.25%	-	-
Horiz. %	61.44%	15.33%	78.28%	19.33%	32.90%	86.75%	100.00%	-
EY	5.72	22.94	4.49	18.18	10.69	4.05	3.51	8.47%
YoY %	-75.07%	410.91%	-75.30%	70.07%	163.95%	15.38%	-	-
Horiz. %	162.96%	653.56%	127.92%	517.95%	304.56%	115.38%	100.00%	-
DY	24.71	70.73	4.55	93.01	6.25	5.08	3.27	40.06%
YoY %	-65.06%	1,454.51%	-95.11%	1,388.16%	23.03%	55.35%	-	-
Horiz. %	755.66%	2,163.00%	139.14%	2,844.34%	191.13%	155.35%	100.00%	-
P/NAPS	3.04	0.89	0.76	0.80	0.59	0.79	0.91	22.25%
YoY %	241.57%	17.11%	-5.00%	35.59%	-25.32%	-13.19%	-	-
Horiz. %	334.07%	97.80%	83.52%	87.91%	64.84%	86.81%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/04/10	21/04/09	25/04/08	10/05/07	10/05/06	09/05/05	12/05/04	-
Price	5.15	2.18	2.25	2.60	2.43	3.10	3.30	-
P/RPS	1.04	0.42	0.35	0.40	0.34	0.42	0.42	16.30%
YoY %	147.62%	20.00%	-12.50%	17.65%	-19.05%	0.00%	-	-
Horiz. %	247.62%	100.00%	83.33%	95.24%	80.95%	100.00%	100.00%	-
P/EPS	17.12	4.64	22.78	6.24	9.48	25.94	27.94	-7.83%
YoY %	268.97%	-79.63%	265.06%	-34.18%	-63.45%	-7.16%	-	-
Horiz. %	61.27%	16.61%	81.53%	22.33%	33.93%	92.84%	100.00%	-
EY	5.84	21.57	4.39	16.02	10.55	3.86	3.58	8.49%
YoY %	-72.93%	391.34%	-72.60%	51.85%	173.32%	7.82%	-	-
Horiz. %	163.13%	602.51%	122.63%	447.49%	294.69%	107.82%	100.00%	-
DY	25.24	66.51	4.44	81.92	6.17	4.84	3.33	40.13%
YoY %	-62.05%	1,397.97%	-94.58%	1,227.71%	27.48%	45.35%	-	-
Horiz. %	757.96%	1,997.30%	133.33%	2,460.06%	185.29%	145.35%	100.00%	-
P/NAPS	2.97	0.94	0.78	0.91	0.60	0.83	0.89	22.23%
YoY %	215.96%	20.51%	-14.29%	51.67%	-27.71%	-6.74%	-	-
Horiz. %	333.71%	105.62%	87.64%	102.25%	67.42%	93.26%	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 - 25 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

PTRANS

PERAK TRANSIT BERHAD

683

HLIND

HONG LEONG INDUSTRIES BHD

648

YTLPOWR

YTL POWER INTERNATIONAL BHD

619

MPI

MALAYSIAN PACIFIC INDUSTRIES

614

NOTION

NOTION VTEC BHD

564

DNEX

DAGANG NEXCHANGE BERHAD

561

HEXCAP

HEXTAR CAPITAL BERHAD

434

GENTING

GENTING BHD

382

SNS

SNS NETWORK TECHNOLOGY BERHAD

379

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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