Highlights

[CCB] QoQ Quarter Result on 2010-12-31 [#4]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -52.96%    YoY -     -9.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 188,214 178,627 152,159 125,545 156,031 161,023 146,647 18.08%
  QoQ % 5.37% 17.39% 21.20% -19.54% -3.10% 9.80% -
  Horiz. % 128.34% 121.81% 103.76% 85.61% 106.40% 109.80% 100.00%
PBT 11,181 7,369 9,819 6,716 12,444 7,168 8,703 18.16%
  QoQ % 51.73% -24.95% 46.20% -46.03% 73.60% -17.64% -
  Horiz. % 128.47% 84.67% 112.82% 77.17% 142.99% 82.36% 100.00%
Tax -5,250 -853 -1,975 -2,189 -2,820 -1,279 -1,935 94.41%
  QoQ % -515.47% 56.81% 9.78% 22.38% -120.48% 33.90% -
  Horiz. % 271.32% 44.08% 102.07% 113.13% 145.74% 66.10% 100.00%
NP 5,931 6,516 7,844 4,527 9,624 5,889 6,768 -8.42%
  QoQ % -8.98% -16.93% 73.27% -52.96% 63.42% -12.99% -
  Horiz. % 87.63% 96.28% 115.90% 66.89% 142.20% 87.01% 100.00%
NP to SH 5,931 6,516 7,844 4,527 9,624 5,889 6,768 -8.42%
  QoQ % -8.98% -16.93% 73.27% -52.96% 63.42% -12.99% -
  Horiz. % 87.63% 96.28% 115.90% 66.89% 142.20% 87.01% 100.00%
Tax Rate 46.95 % 11.58 % 20.11 % 32.59 % 22.66 % 17.84 % 22.23 % 64.54%
  QoQ % 305.44% -42.42% -38.29% 43.82% 27.02% -19.75% -
  Horiz. % 211.20% 52.09% 90.46% 146.60% 101.93% 80.25% 100.00%
Total Cost 182,283 172,111 144,315 121,018 146,407 155,134 139,879 19.29%
  QoQ % 5.91% 19.26% 19.25% -17.34% -5.63% 10.91% -
  Horiz. % 130.31% 123.04% 103.17% 86.52% 104.67% 110.91% 100.00%
Net Worth 186,287 185,308 183,110 176,220 180,883 175,685 174,372 4.50%
  QoQ % 0.53% 1.20% 3.91% -2.58% 2.96% 0.75% -
  Horiz. % 106.83% 106.27% 105.01% 101.06% 103.73% 100.75% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,035 - 5,041 - 5,033 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.04% 0.00% 100.16% 0.00% 100.00% -
Div Payout % - % 77.28 % - % 111.36 % - % 85.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.42% 0.00% 130.29% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 186,287 185,308 183,110 176,220 180,883 175,685 174,372 4.50%
  QoQ % 0.53% 1.20% 3.91% -2.58% 2.96% 0.75% -
  Horiz. % 106.83% 106.27% 105.01% 101.06% 103.73% 100.75% 100.00%
NOSH 100,696 100,710 100,693 100,824 100,765 100,667 100,700 -0.00%
  QoQ % -0.01% 0.02% -0.13% 0.06% 0.10% -0.03% -
  Horiz. % 100.00% 100.01% 99.99% 100.12% 100.06% 99.97% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.15 % 3.65 % 5.16 % 3.61 % 6.17 % 3.66 % 4.62 % -22.52%
  QoQ % -13.70% -29.26% 42.94% -41.49% 68.58% -20.78% -
  Horiz. % 68.18% 79.00% 111.69% 78.14% 133.55% 79.22% 100.00%
ROE 3.18 % 3.52 % 4.28 % 2.57 % 5.32 % 3.35 % 3.88 % -12.41%
  QoQ % -9.66% -17.76% 66.54% -51.69% 58.81% -13.66% -
  Horiz. % 81.96% 90.72% 110.31% 66.24% 137.11% 86.34% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 186.91 177.37 151.11 124.52 154.85 159.95 145.63 18.08%
  QoQ % 5.38% 17.38% 21.35% -19.59% -3.19% 9.83% -
  Horiz. % 128.35% 121.79% 103.76% 85.50% 106.33% 109.83% 100.00%
EPS 5.89 6.47 7.79 4.49 9.55 5.85 6.72 -8.41%
  QoQ % -8.96% -16.94% 73.50% -52.98% 63.25% -12.95% -
  Horiz. % 87.65% 96.28% 115.92% 66.82% 142.11% 87.05% 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 1.8500 1.8400 1.8185 1.7478 1.7951 1.7452 1.7316 4.50%
  QoQ % 0.54% 1.18% 4.05% -2.63% 2.86% 0.79% -
  Horiz. % 106.84% 106.26% 105.02% 100.94% 103.67% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 186.82 177.31 151.03 124.62 154.88 159.83 145.56 18.08%
  QoQ % 5.36% 17.40% 21.19% -19.54% -3.10% 9.80% -
  Horiz. % 128.35% 121.81% 103.76% 85.61% 106.40% 109.80% 100.00%
EPS 5.89 6.47 7.79 4.49 9.55 5.85 6.72 -8.41%
  QoQ % -8.96% -16.94% 73.50% -52.98% 63.25% -12.95% -
  Horiz. % 87.65% 96.28% 115.92% 66.82% 142.11% 87.05% 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 1.8491 1.8394 1.8176 1.7492 1.7955 1.7439 1.7308 4.50%
  QoQ % 0.53% 1.20% 3.91% -2.58% 2.96% 0.76% -
  Horiz. % 106.83% 106.27% 105.02% 101.06% 103.74% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.2800 4.5600 4.7200 4.3000 4.8800 6.2000 5.2600 -
P/RPS 1.75 2.57 3.12 3.45 3.15 3.88 3.61 -38.26%
  QoQ % -31.91% -17.63% -9.57% 9.52% -18.81% 7.48% -
  Horiz. % 48.48% 71.19% 86.43% 95.57% 87.26% 107.48% 100.00%
P/EPS 55.69 70.48 60.59 95.77 51.09 105.98 78.26 -20.28%
  QoQ % -20.98% 16.32% -36.73% 87.45% -51.79% 35.42% -
  Horiz. % 71.16% 90.06% 77.42% 122.37% 65.28% 135.42% 100.00%
EY 1.80 1.42 1.65 1.04 1.96 0.94 1.28 25.49%
  QoQ % 26.76% -13.94% 58.65% -46.94% 108.51% -26.56% -
  Horiz. % 140.62% 110.94% 128.91% 81.25% 153.13% 73.44% 100.00%
DY 0.00 1.10 0.00 1.16 0.00 0.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.80% 0.00% 143.21% 0.00% 100.00% -
P/NAPS 1.77 2.48 2.60 2.46 2.72 3.55 3.04 -30.25%
  QoQ % -28.63% -4.62% 5.69% -9.56% -23.38% 16.78% -
  Horiz. % 58.22% 81.58% 85.53% 80.92% 89.47% 116.78% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 25/07/11 20/04/11 24/02/11 03/11/10 22/07/10 27/04/10 -
Price 3.3700 4.4000 4.5000 4.6700 4.8200 7.4600 5.1500 -
P/RPS 1.80 2.48 2.98 3.75 3.11 4.66 3.54 -36.27%
  QoQ % -27.42% -16.78% -20.53% 20.58% -33.26% 31.64% -
  Horiz. % 50.85% 70.06% 84.18% 105.93% 87.85% 131.64% 100.00%
P/EPS 57.22 68.01 57.77 104.01 50.47 127.52 76.63 -17.68%
  QoQ % -15.87% 17.73% -44.46% 106.08% -60.42% 66.41% -
  Horiz. % 74.67% 88.75% 75.39% 135.73% 65.86% 166.41% 100.00%
EY 1.75 1.47 1.73 0.96 1.98 0.78 1.31 21.27%
  QoQ % 19.05% -15.03% 80.21% -51.52% 153.85% -40.46% -
  Horiz. % 133.59% 112.21% 132.06% 73.28% 151.15% 59.54% 100.00%
DY 0.00 1.14 0.00 1.07 0.00 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.15% 0.00% 159.70% 0.00% 100.00% -
P/NAPS 1.82 2.39 2.47 2.67 2.69 4.27 2.97 -27.83%
  QoQ % -23.85% -3.24% -7.49% -0.74% -37.00% 43.77% -
  Horiz. % 61.28% 80.47% 83.16% 89.90% 90.57% 143.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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