[CCB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 321.06%
YoY- 559.55%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 461,304 556,807 585,269 597,636 579,088 658,566 670,994 -22.08%
PBT 20,124 47,579 54,280 73,422 9,864 11,010 15,510 18.94%
Tax -1,672 -794 -3,696 -5,396 6,292 -3,566 -2,661 -26.61%
NP 18,452 46,785 50,584 68,026 16,156 7,444 12,849 27.25%
-
NP to SH 18,452 46,785 50,584 68,026 16,156 7,444 12,849 27.25%
-
Tax Rate 8.31% 1.67% 6.81% 7.35% -63.79% 32.39% 17.16% -
Total Cost 442,852 510,022 534,685 529,610 562,932 651,122 658,145 -23.19%
-
Net Worth 232,775 228,212 217,393 317,874 291,543 287,525 290,056 -13.63%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 146,077 188,044 282,098 - 10,073 6,713 -
Div Payout % - 312.23% 371.75% 414.69% - 135.32% 52.25% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 232,775 228,212 217,393 317,874 291,543 287,525 290,056 -13.63%
NOSH 100,720 100,742 100,738 100,749 100,723 100,730 100,700 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.00% 8.40% 8.64% 11.38% 2.79% 1.13% 1.91% -
ROE 7.93% 20.50% 23.27% 21.40% 5.54% 2.59% 4.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 458.00 552.70 580.98 593.19 574.93 653.79 666.33 -22.09%
EPS 18.32 46.44 50.21 67.52 16.04 7.39 12.76 27.23%
DPS 0.00 145.00 186.67 280.00 0.00 10.00 6.67 -
NAPS 2.3111 2.2653 2.158 3.1551 2.8945 2.8544 2.8804 -13.64%
Adjusted Per Share Value based on latest NOSH - 100,752
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 457.89 552.69 580.94 593.22 574.81 653.70 666.03 -22.08%
EPS 18.32 46.44 50.21 67.52 16.04 7.39 12.75 27.30%
DPS 0.00 145.00 186.65 280.01 0.00 10.00 6.66 -
NAPS 2.3105 2.2653 2.1579 3.1552 2.8939 2.854 2.8791 -13.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.05 2.00 2.03 2.19 2.20 2.56 2.62 -
P/RPS 0.45 0.36 0.35 0.37 0.38 0.39 0.39 10.00%
P/EPS 11.19 4.31 4.04 3.24 13.72 34.64 20.53 -33.24%
EY 8.94 23.22 24.74 30.83 7.29 2.89 4.87 49.86%
DY 0.00 72.50 91.95 127.85 0.00 3.91 2.54 -
P/NAPS 0.89 0.88 0.94 0.69 0.76 0.90 0.91 -1.46%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 12/11/07 -
Price 2.18 2.00 1.82 2.30 2.25 2.16 2.58 -
P/RPS 0.48 0.36 0.31 0.39 0.39 0.33 0.39 14.83%
P/EPS 11.90 4.31 3.62 3.41 14.03 29.23 20.22 -29.74%
EY 8.40 23.22 27.59 29.36 7.13 3.42 4.95 42.22%
DY 0.00 72.50 102.56 121.74 0.00 4.63 2.58 -
P/NAPS 0.94 0.88 0.84 0.73 0.78 0.76 0.90 2.93%

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
Post a Comment