Highlights

[CCB] QoQ Quarter Result on 2010-06-30 [#2]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 22-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -12.99%    YoY -     -45.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 152,159 125,545 156,031 161,023 146,647 103,034 124,160 14.53%
  QoQ % 21.20% -19.54% -3.10% 9.80% 42.33% -17.02% -
  Horiz. % 122.55% 101.12% 125.67% 129.69% 118.11% 82.98% 100.00%
PBT 9,819 6,716 12,444 7,168 8,703 6,582 9,919 -0.67%
  QoQ % 46.20% -46.03% 73.60% -17.64% 32.22% -33.64% -
  Horiz. % 98.99% 67.71% 125.46% 72.27% 87.74% 66.36% 100.00%
Tax -1,975 -2,189 -2,820 -1,279 -1,935 -1,553 -2,318 -10.13%
  QoQ % 9.78% 22.38% -120.48% 33.90% -24.60% 33.00% -
  Horiz. % 85.20% 94.43% 121.66% 55.18% 83.48% 67.00% 100.00%
NP 7,844 4,527 9,624 5,889 6,768 5,029 7,601 2.12%
  QoQ % 73.27% -52.96% 63.42% -12.99% 34.58% -33.84% -
  Horiz. % 103.20% 59.56% 126.61% 77.48% 89.04% 66.16% 100.00%
NP to SH 7,844 4,527 9,624 5,889 6,768 5,029 7,601 2.12%
  QoQ % 73.27% -52.96% 63.42% -12.99% 34.58% -33.84% -
  Horiz. % 103.20% 59.56% 126.61% 77.48% 89.04% 66.16% 100.00%
Tax Rate 20.11 % 32.59 % 22.66 % 17.84 % 22.23 % 23.59 % 23.37 % -9.54%
  QoQ % -38.29% 43.82% 27.02% -19.75% -5.77% 0.94% -
  Horiz. % 86.05% 139.45% 96.96% 76.34% 95.12% 100.94% 100.00%
Total Cost 144,315 121,018 146,407 155,134 139,879 98,005 116,559 15.32%
  QoQ % 19.25% -17.34% -5.63% 10.91% 42.73% -15.92% -
  Horiz. % 123.81% 103.83% 125.61% 133.09% 120.01% 84.08% 100.00%
Net Worth 183,110 176,220 180,883 175,685 174,372 158,147 153,199 12.64%
  QoQ % 3.91% -2.58% 2.96% 0.75% 10.26% 3.23% -
  Horiz. % 119.52% 115.03% 118.07% 114.68% 113.82% 103.23% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,041 - 5,033 - 5,038 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.06% 0.00% 99.91% 0.00% 100.00% -
Div Payout % - % 111.36 % - % 85.47 % - % 100.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.16% 0.00% 85.32% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 183,110 176,220 180,883 175,685 174,372 158,147 153,199 12.64%
  QoQ % 3.91% -2.58% 2.96% 0.75% 10.26% 3.23% -
  Horiz. % 119.52% 115.03% 118.07% 114.68% 113.82% 103.23% 100.00%
NOSH 100,693 100,824 100,765 100,667 100,700 100,763 100,809 -0.08%
  QoQ % -0.13% 0.06% 0.10% -0.03% -0.06% -0.05% -
  Horiz. % 99.89% 100.01% 99.96% 99.86% 99.89% 99.95% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.16 % 3.61 % 6.17 % 3.66 % 4.62 % 4.88 % 6.12 % -10.76%
  QoQ % 42.94% -41.49% 68.58% -20.78% -5.33% -20.26% -
  Horiz. % 84.31% 58.99% 100.82% 59.80% 75.49% 79.74% 100.00%
ROE 4.28 % 2.57 % 5.32 % 3.35 % 3.88 % 3.18 % 4.96 % -9.37%
  QoQ % 66.54% -51.69% 58.81% -13.66% 22.01% -35.89% -
  Horiz. % 86.29% 51.81% 107.26% 67.54% 78.23% 64.11% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 151.11 124.52 154.85 159.95 145.63 102.25 123.16 14.62%
  QoQ % 21.35% -19.59% -3.19% 9.83% 42.43% -16.98% -
  Horiz. % 122.69% 101.10% 125.73% 129.87% 118.24% 83.02% 100.00%
EPS 7.79 4.49 9.55 5.85 6.72 4.99 7.54 2.20%
  QoQ % 73.50% -52.98% 63.25% -12.95% 34.67% -33.82% -
  Horiz. % 103.32% 59.55% 126.66% 77.59% 89.12% 66.18% 100.00%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.8185 1.7478 1.7951 1.7452 1.7316 1.5695 1.5197 12.72%
  QoQ % 4.05% -2.63% 2.86% 0.79% 10.33% 3.28% -
  Horiz. % 119.66% 115.01% 118.12% 114.84% 113.94% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 151.03 124.62 154.88 159.83 145.56 102.27 123.24 14.53%
  QoQ % 21.19% -19.54% -3.10% 9.80% 42.33% -17.02% -
  Horiz. % 122.55% 101.12% 125.67% 129.69% 118.11% 82.98% 100.00%
EPS 7.79 4.49 9.55 5.85 6.72 4.99 7.54 2.20%
  QoQ % 73.50% -52.98% 63.25% -12.95% 34.67% -33.82% -
  Horiz. % 103.32% 59.55% 126.66% 77.59% 89.12% 66.18% 100.00%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.8176 1.7492 1.7955 1.7439 1.7308 1.5698 1.5207 12.64%
  QoQ % 3.91% -2.58% 2.96% 0.76% 10.26% 3.23% -
  Horiz. % 119.52% 115.03% 118.07% 114.68% 113.82% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.7200 4.3000 4.8800 6.2000 5.2600 4.1300 3.4300 -
P/RPS 3.12 3.45 3.15 3.88 3.61 4.04 2.78 8.00%
  QoQ % -9.57% 9.52% -18.81% 7.48% -10.64% 45.32% -
  Horiz. % 112.23% 124.10% 113.31% 139.57% 129.86% 145.32% 100.00%
P/EPS 60.59 95.77 51.09 105.98 78.26 82.75 45.49 21.08%
  QoQ % -36.73% 87.45% -51.79% 35.42% -5.43% 81.91% -
  Horiz. % 133.19% 210.53% 112.31% 232.97% 172.04% 181.91% 100.00%
EY 1.65 1.04 1.96 0.94 1.28 1.21 2.20 -17.47%
  QoQ % 58.65% -46.94% 108.51% -26.56% 5.79% -45.00% -
  Horiz. % 75.00% 47.27% 89.09% 42.73% 58.18% 55.00% 100.00%
DY 0.00 1.16 0.00 0.81 0.00 1.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.87% 0.00% 66.94% 0.00% 100.00% -
P/NAPS 2.60 2.46 2.72 3.55 3.04 2.63 2.26 9.80%
  QoQ % 5.69% -9.56% -23.38% 16.78% 15.59% 16.37% -
  Horiz. % 115.04% 108.85% 120.35% 157.08% 134.51% 116.37% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 24/02/11 03/11/10 22/07/10 27/04/10 23/02/10 05/11/09 -
Price 4.5000 4.6700 4.8200 7.4600 5.1500 4.1500 3.4000 -
P/RPS 2.98 3.75 3.11 4.66 3.54 4.06 2.76 5.25%
  QoQ % -20.53% 20.58% -33.26% 31.64% -12.81% 47.10% -
  Horiz. % 107.97% 135.87% 112.68% 168.84% 128.26% 147.10% 100.00%
P/EPS 57.77 104.01 50.47 127.52 76.63 83.15 45.09 17.98%
  QoQ % -44.46% 106.08% -60.42% 66.41% -7.84% 84.41% -
  Horiz. % 128.12% 230.67% 111.93% 282.81% 169.95% 184.41% 100.00%
EY 1.73 0.96 1.98 0.78 1.31 1.20 2.22 -15.33%
  QoQ % 80.21% -51.52% 153.85% -40.46% 9.17% -45.95% -
  Horiz. % 77.93% 43.24% 89.19% 35.14% 59.01% 54.05% 100.00%
DY 0.00 1.07 0.00 0.67 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.17% 0.00% 55.83% 0.00% 100.00% -
P/NAPS 2.47 2.67 2.69 4.27 2.97 2.64 2.24 6.74%
  QoQ % -7.49% -0.74% -37.00% 43.77% 12.50% 17.86% -
  Horiz. % 110.27% 119.20% 120.09% 190.62% 132.59% 117.86% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers