CC International Bhd (XKLS:03053) Owner Earnings per Share (TTM): 0.03 (As of Dec. 2025) — 100% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKLS:03053 CC International Bhd XKLS:03053
67 GF Score
Price RM0.35
GF Value RM0.39
! 2 Warning Signs
View Full Analysis

What is CC International Bhd Owner Earnings per Share (TTM)?

CC International Bhd XKLS:03053 67 Owner Earnings per Share (TTM) is 0.03 as of Dec. 2025, which is 100% below its 10-year median of 19.44. GuruFocus rates XKLS:03053 with a GF Score™ of 67/100 and a GF Value™ of RM0.39. The stock has 2 warning signs investors should review.

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

CC International Bhd's Owner Earnings per Share (TTM) ended in Dec. 2025 was RM0.03. It's Price-to-Owner-Earnings ratio for today is 11.67.


The historical rank and industry rank for CC International Bhd's Owner Earnings per Share (TTM) or its related term are showing as below:

XKLS:03053' s Price-to-Owner-Earnings Range Over the Past 10 Years
Min: 12.5   Med: 19.44   Max: 21.88
Current: 12.5


During the past 7 years, the highest Price-to-Owner-Earnings ratio of CC International Bhd was 21.88. The lowest was 12.50. And the median was 19.44.


XKLS:03053's Price-to-Owner-Earnings is not ranked
in the Business Services industry.
Industry Median: 12.255 vs XKLS:03053: 12.50

CC International Bhd's Earnings per Share (Diluted) for the six months ended in Dec. 2025 was RM0.01. Its Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Dec. 2025 was RM0.02. It's PE Ratio (TTM) ratio for today is 20.59.

CC International Bhd's EPS without NRI for the six months ended in Dec. 2025 was RM0.01. Its EPS without NRI for the trailing twelve months (TTM) ended in Dec. 2025 was RM0.02. It's PE Ratio without NRI ratio for today is 20.59.


Be Aware

Assumption: Companies usually do not report maintenance capital expenditures and growth capital expenditures separately. Here we use estimated numbers and average them over 5 years. The method to estimate maintenance capital expenditures can be found in above part 4.

Note: GuruFocus' Change In Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And it includes non-current parts of assets and liabilities.


CC International Bhd Owner Earnings per Share (TTM) Related Terms


CC International Bhd Owner Earnings per Share (TTM) Historical Data

* Premium members only.

The historical data trend for CC International Bhd's Owner Earnings per Share (TTM) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

CC International Bhd Owner Earnings per Share (TTM) Chart

CC International Bhd Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Owner Earnings per Share (TTM)
Get a 7-Day Free Trial 0.00 0.00 0.02 0.02 0.03

CC International Bhd Semi-Annual Data
Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Owner Earnings per Share (TTM) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.02 0.00 0.02 0.00 0.03

XKLS:03053 vs CTAS, CPRT, GPN: Owner Earnings per Share (TTM) Comparison

For the Specialty Business Services subindustry, CC International Bhd's Price-to-Owner-Earnings, along with its competitors' market caps and Price-to-Owner-Earnings data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


CC International Bhd Price-to-Owner-Earnings vs Business Services Industry

For the Business Services industry and Industrials sector, CC International Bhd's Price-to-Owner-Earnings distribution charts can be found below:

* The bar in red indicates where CC International Bhd's Price-to-Owner-Earnings falls into.


XKLS:03053
67GF Score
CC International Bhd XKLS:03053
Owner Earnings per Share (TTM) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CC International Bhd Owner Earnings per Share (TTM) Calculation

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume. (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

To make it simple, then you will have:

Owner Earnings per Share (TTM) = (Net Income + Depreciation, Depletion and Amortization + Change In Deferred Tax - 5Y Average of Maintenance Capital Expenditure + Change In Working Capital) / Shares Outstanding (Diluted Average)

CC International Bhd's Owner Earnings per Share (TTM) Calculation:

Last Year Average of Last 5 Years
Net Income 8.16
Depreciation, Depletion and Amortization 3.91
Change In Deferred Tax 0.00
5Y Average of Maintenance Capital Expenditure 1.75
Change In Working Capital 2.93
Shares Outstanding (Diluted Average) 479.70

1. Start with "Net Income" from income statement. CC International Bhd's Net Income for the trailing twelve months (TTM) ended in Dec. 2025 was RM8.16 Mil.

2. "Depreciation, Depletion and Amortization" is from cashflow statement. CC International Bhd's Depreciation, Depletion and Amortization for the trailing twelve months (TTM) ended in Dec. 2025 was RM3.91 Mil. This needs to be added back because company does not actually need to pay cash for it. It is a non-cash item.

3. Other non-cash charges usually include "Stock Based Compensation" and "Change In Deferred Tax":
However, to be conservative, GuruFocus will not add Stock Based Compensation back to net income. CC International Bhd's Change In Deferred Tax for the trailing twelve months (TTM) ended in Dec. 2025 was RM0.00 Mil.

4. Average maintenance capital expenditure over a business/industry cycle: 5-Year Average Maintenance Capital Expenditure = RM1.75 Mil

It is usually best to take a long-term average of maintenance capital expenditure. Ideally this would be as long as 10 years and include at least one economic downturn. However, since many companies do not have as long as 10-year history, here GuruFocus uses the latest 5 years data to do the calculation. To smooth out unusual years but reflect recent developments, we take an average of the 5 year maintenance capital expenditure.

The following shows how to get maintenance capital expenditure.

First, calculate the revenue change regarding to the previous year. If the revenue decreased from the previous year, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
Second, if the revenue increased from the previous year, then calculate the percentage of Net PPE as of corresponding Revenue.
Growth Capital Expenditure = Percentage of Property, Plant and Equipment as of corresponding Revenue * Revenue Increase
Third, calculate Capital Expenditure (positive) - Growth Capital Expenditure.
If [Capital Expenditure (positive) - Growth Capital Expenditure] was negative, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
If [Capital Expenditure (positive) - Growth Capital Expenditure] was positive, then the Maintenance Capital Expenditure = Capital Expenditure (positive) - Growth Capital Expenditure.
Fourth, get the average of the 5 years maintenance capital expenditure.

CC International Bhd's 5-Year Average Maintenance Capital Expenditure = RM1.75 Mil

5. "Change In Working Capital" is from cashflow statement. CC International Bhd's Change In Working Capital for the trailing twelve months (TTM) ended in Dec. 2025 was RM2.93 Mil.
Note: GuruFocus' Change in Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And sometimes it includes non-current parts of assets and liabilities.

6. CC International Bhd's Shares Outstanding (Diluted Average) for the months ended in Dec. 2025 was 479.695 Mil.

CC International Bhd's Onwer Earnings Per Share for Dec. 2025 is calculated as:

Owner Earnings per Share (TTM)
=( Net Income+Depreciation, Depletion and Amortization+Change In Deferred Tax
=( 8.155 +3.914+0
-5Y Avg of Maintenance CAPEX+Change In Working Capital )/Shares Outstanding (Diluted Average)
-1.7544+2.93)/479.695
=0.03

Price-to-Owner-Earnings=Current Price/Owner Earnings per Share (TTM)
=0.35/0.03
=11.67

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Owner Earnings per Share (TTM) of 0.03 mean?
CC International Bhd (XKLS:03053) has a Owner Earnings per Share (TTM) of 0.03 as of Dec. 2025. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on CC International Bhd. This is 100% below median its historical median of 19.44. Over the past decade, CC International Bhd's Owner Earnings per Share (TTM) has ranged from 12.50 to 21.88.
Is CC International Bhd's Owner Earnings per Share (TTM) too high?
CC International Bhd's current Owner Earnings per Share (TTM) of 0.03 is 100% below median its 10-year median of 19.44. Over the past 10 years, this metric has ranged from a low of 12.50 to a high of 21.88. The Business Services industry median Owner Earnings per Share (TTM) is 12.26. CC International Bhd's value of 0.03 is 99.8% below this industry median. Overall, CC International Bhd has a GF Score™ of 67/100, reflecting its overall financial health beyond just this single metric.
How does CC International Bhd's Owner Earnings per Share (TTM) compare to CTAS and CPRT?
CC International Bhd's Owner Earnings per Share (TTM) of 0.03 can be compared against companies in the Business Services industry. The industry median Owner Earnings per Share (TTM) is 12.26. CC International Bhd's value of 0.03 is 99.8% below this benchmark. Historically, CC International Bhd's own Owner Earnings per Share (TTM) has ranged from 12.50 to 21.88 over the past decade. While the company's 10-year median is 19.44 vs. the industry median of 12.26, CC International Bhd has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Owner Earnings per Share (TTM) for a Business Services company?
The median Owner Earnings per Share (TTM) among Business Services companies is 12.26, based on 592 companies in the industry. Companies in the top quartile (top 25%) have a Owner Earnings per Share (TTM) significantly above this median, while those in the bottom quartile fall well below. However, Owner Earnings per Share (TTM) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. CC International Bhd's current Owner Earnings per Share (TTM) of 0.03 is 99.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Owner Earnings per Share (TTM) mean?
A high Owner Earnings per Share (TTM) can signal that a stock is expensive relative to its fundamentals. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on CC International Bhd. For the Business Services industry, the median Owner Earnings per Share (TTM) is 12.26 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. CC International Bhd's current Owner Earnings per Share (TTM) is 0.03, which is 100% below median its own 10-year median of 19.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CC International Bhd stock overvalued right now?
CC International Bhd (XKLS:03053) has a current Owner Earnings per Share (TTM) of 0.03. The stock's GF Value™ is RM0.39, compared to a current price of RM0.35 — trading 10.3% below its estimated fair value. The current Owner Earnings per Share (TTM) is 0.03, which is 100% below median its 10-year median of 19.44 and 99.8% below the Business Services industry median of 12.26. CC International Bhd's overall GF Score™ is 67/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Owner Earnings per Share (TTM) calculated?
Owner Earnings per Share (TTM) is calculated from a company's financial statements. For CC International Bhd (XKLS:03053), the current Owner Earnings per Share (TTM) is 0.03 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is CC International Bhd (XKLS:03053) Overvalued in 2026?

Based on GuruFocus' analysis, CC International Bhd stock appears to be undervalued. The current stock price of RM0.35 is trading 10.3% below its estimated GF Value™ of RM0.39.

Key valuation signals for XKLS:03053:

  • Owner Earnings per Share (TTM): 0.03 (100% below median its 10-year median of 19.44)
  • GF Value™: RM0.39 vs. price of RM0.35 (10.3% below fair value)
  • GF Score™: 67/100 with 2 warning signs
  • Industry Position: 99.8% below the Business Services median

No single metric tells the full story. See the XKLS:03053 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CC International Bhd Business Description

Address Jalan Desa Bahagia, Lot 506, 5th Floor, Tower 2, Faber Towers, Taman Desa, Wilayah Persekutuan, Kuala Lumpur, MYS, 58100
CC International Bhd is a home-grown multidisciplinary professional service provider. The company's company's reportable segments are organized based on the nature of the services provided and include; Accounting and business services outsourcing, Tax advisory and Tax consultation services, Company secretarial services, Property management services, Business consultancy, and Wealth management services. Maximum revenue for the company is generated from its Accounting and business services outsourcing segment. Geographically, it derives key revenue from Malaysia and the rest from Singapore and Australia.
67GF Score

Get the complete analysis for XKLS:03053

Owner Earnings per Share (TTM) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.35
Price
RM0.39
GF Value