[CCB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 68.11%
YoY- -54.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 586,588 466,320 484,381 478,252 461,304 556,807 585,269 0.15%
PBT 34,812 30,548 39,886 39,992 20,124 47,579 54,280 -25.65%
Tax -7,740 -2,376 -9,072 -8,972 -1,672 -794 -3,696 63.75%
NP 27,072 28,172 30,814 31,020 18,452 46,785 50,584 -34.10%
-
NP to SH 27,072 28,172 30,814 31,020 18,452 46,785 50,584 -34.10%
-
Tax Rate 22.23% 7.78% 22.74% 22.43% 8.31% 1.67% 6.81% -
Total Cost 559,516 438,148 453,566 447,232 442,852 510,022 534,685 3.07%
-
Net Worth 174,372 149,732 153,102 239,871 232,775 228,212 217,393 -13.68%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 130,973 167,909 251,785 - 146,077 188,044 -
Div Payout % - 464.91% 544.90% 811.69% - 312.23% 371.75% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 174,372 149,732 153,102 239,871 232,775 228,212 217,393 -13.68%
NOSH 100,700 100,748 100,745 100,714 100,720 100,742 100,738 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.62% 6.04% 6.36% 6.49% 4.00% 8.40% 8.64% -
ROE 15.53% 18.81% 20.13% 12.93% 7.93% 20.50% 23.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 582.51 462.86 480.80 474.86 458.00 552.70 580.98 0.17%
EPS 26.88 27.96 30.59 30.80 18.32 46.44 50.21 -34.09%
DPS 0.00 130.00 166.67 250.00 0.00 145.00 186.67 -
NAPS 1.7316 1.4862 1.5197 2.3817 2.3111 2.2653 2.158 -13.66%
Adjusted Per Share Value based on latest NOSH - 100,711
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 582.25 462.87 480.80 474.72 457.89 552.69 580.94 0.15%
EPS 26.87 27.96 30.59 30.79 18.32 46.44 50.21 -34.11%
DPS 0.00 130.00 166.67 249.92 0.00 145.00 186.65 -
NAPS 1.7308 1.4863 1.5197 2.381 2.3105 2.2653 2.1579 -13.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.26 4.13 3.43 2.62 2.05 2.00 2.03 -
P/RPS 0.90 0.89 0.71 0.55 0.45 0.36 0.35 87.80%
P/EPS 19.57 14.77 11.21 8.51 11.19 4.31 4.04 186.56%
EY 5.11 6.77 8.92 11.76 8.94 23.22 24.74 -65.09%
DY 0.00 31.48 48.59 95.42 0.00 72.50 91.95 -
P/NAPS 3.04 2.78 2.26 1.10 0.89 0.88 0.94 118.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 -
Price 5.15 4.15 3.40 2.66 2.18 2.00 1.82 -
P/RPS 0.88 0.90 0.71 0.56 0.48 0.36 0.31 100.61%
P/EPS 19.16 14.84 11.12 8.64 11.90 4.31 3.62 204.01%
EY 5.22 6.74 9.00 11.58 8.40 23.22 27.59 -67.07%
DY 0.00 31.33 49.02 93.98 0.00 72.50 102.56 -
P/NAPS 2.97 2.79 2.24 1.12 0.94 0.88 0.84 132.26%

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