[CCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.64%
YoY- 293.67%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 478,252 461,304 556,807 585,269 597,636 579,088 658,566 -19.22%
PBT 39,992 20,124 47,579 54,280 73,422 9,864 11,010 136.48%
Tax -8,972 -1,672 -794 -3,696 -5,396 6,292 -3,566 85.08%
NP 31,020 18,452 46,785 50,584 68,026 16,156 7,444 159.17%
-
NP to SH 31,020 18,452 46,785 50,584 68,026 16,156 7,444 159.17%
-
Tax Rate 22.43% 8.31% 1.67% 6.81% 7.35% -63.79% 32.39% -
Total Cost 447,232 442,852 510,022 534,685 529,610 562,932 651,122 -22.16%
-
Net Worth 239,871 232,775 228,212 217,393 317,874 291,543 287,525 -11.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 251,785 - 146,077 188,044 282,098 - 10,073 756.57%
Div Payout % 811.69% - 312.23% 371.75% 414.69% - 135.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 239,871 232,775 228,212 217,393 317,874 291,543 287,525 -11.38%
NOSH 100,714 100,720 100,742 100,738 100,749 100,723 100,730 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.49% 4.00% 8.40% 8.64% 11.38% 2.79% 1.13% -
ROE 12.93% 7.93% 20.50% 23.27% 21.40% 5.54% 2.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 474.86 458.00 552.70 580.98 593.19 574.93 653.79 -19.21%
EPS 30.80 18.32 46.44 50.21 67.52 16.04 7.39 159.20%
DPS 250.00 0.00 145.00 186.67 280.00 0.00 10.00 756.66%
NAPS 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 2.8544 -11.37%
Adjusted Per Share Value based on latest NOSH - 100,641
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 474.72 457.89 552.69 580.94 593.22 574.81 653.70 -19.22%
EPS 30.79 18.32 46.44 50.21 67.52 16.04 7.39 159.15%
DPS 249.92 0.00 145.00 186.65 280.01 0.00 10.00 756.48%
NAPS 2.381 2.3105 2.2653 2.1579 3.1552 2.8939 2.854 -11.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.62 2.05 2.00 2.03 2.19 2.20 2.56 -
P/RPS 0.55 0.45 0.36 0.35 0.37 0.38 0.39 25.78%
P/EPS 8.51 11.19 4.31 4.04 3.24 13.72 34.64 -60.80%
EY 11.76 8.94 23.22 24.74 30.83 7.29 2.89 155.10%
DY 95.42 0.00 72.50 91.95 127.85 0.00 3.91 742.98%
P/NAPS 1.10 0.89 0.88 0.94 0.69 0.76 0.90 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 -
Price 2.66 2.18 2.00 1.82 2.30 2.25 2.16 -
P/RPS 0.56 0.48 0.36 0.31 0.39 0.39 0.33 42.31%
P/EPS 8.64 11.90 4.31 3.62 3.41 14.03 29.23 -55.65%
EY 11.58 8.40 23.22 27.59 29.36 7.13 3.42 125.65%
DY 93.98 0.00 72.50 102.56 121.74 0.00 4.63 645.47%
P/NAPS 1.12 0.94 0.88 0.84 0.73 0.78 0.76 29.53%

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