[CCB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.66%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 615,340 586,588 466,320 484,381 478,252 461,304 556,807 6.91%
PBT 31,742 34,812 30,548 39,886 39,992 20,124 47,579 -23.70%
Tax -6,428 -7,740 -2,376 -9,072 -8,972 -1,672 -794 304.73%
NP 25,314 27,072 28,172 30,814 31,020 18,452 46,785 -33.67%
-
NP to SH 25,314 27,072 28,172 30,814 31,020 18,452 46,785 -33.67%
-
Tax Rate 20.25% 22.23% 7.78% 22.74% 22.43% 8.31% 1.67% -
Total Cost 590,026 559,516 438,148 453,566 447,232 442,852 510,022 10.23%
-
Net Worth 175,856 174,372 149,732 153,102 239,871 232,775 228,212 -15.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,076 - 130,973 167,909 251,785 - 146,077 -83.26%
Div Payout % 39.81% - 464.91% 544.90% 811.69% - 312.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,856 174,372 149,732 153,102 239,871 232,775 228,212 -15.98%
NOSH 100,765 100,700 100,748 100,745 100,714 100,720 100,742 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.11% 4.62% 6.04% 6.36% 6.49% 4.00% 8.40% -
ROE 14.39% 15.53% 18.81% 20.13% 12.93% 7.93% 20.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 610.67 582.51 462.86 480.80 474.86 458.00 552.70 6.89%
EPS 25.12 26.88 27.96 30.59 30.80 18.32 46.44 -33.68%
DPS 10.00 0.00 130.00 166.67 250.00 0.00 145.00 -83.26%
NAPS 1.7452 1.7316 1.4862 1.5197 2.3817 2.3111 2.2653 -16.00%
Adjusted Per Share Value based on latest NOSH - 100,809
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 610.79 582.25 462.87 480.80 474.72 457.89 552.69 6.91%
EPS 25.13 26.87 27.96 30.59 30.79 18.32 46.44 -33.66%
DPS 10.00 0.00 130.00 166.67 249.92 0.00 145.00 -83.26%
NAPS 1.7456 1.7308 1.4863 1.5197 2.381 2.3105 2.2653 -15.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.20 5.26 4.13 3.43 2.62 2.05 2.00 -
P/RPS 1.02 0.90 0.89 0.71 0.55 0.45 0.36 100.61%
P/EPS 24.68 19.57 14.77 11.21 8.51 11.19 4.31 221.09%
EY 4.05 5.11 6.77 8.92 11.76 8.94 23.22 -68.88%
DY 1.61 0.00 31.48 48.59 95.42 0.00 72.50 -92.15%
P/NAPS 3.55 3.04 2.78 2.26 1.10 0.89 0.88 154.06%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 -
Price 7.46 5.15 4.15 3.40 2.66 2.18 2.00 -
P/RPS 1.22 0.88 0.90 0.71 0.56 0.48 0.36 126.12%
P/EPS 29.70 19.16 14.84 11.12 8.64 11.90 4.31 263.40%
EY 3.37 5.22 6.74 9.00 11.58 8.40 23.22 -72.48%
DY 1.34 0.00 31.33 49.02 93.98 0.00 72.50 -93.06%
P/NAPS 4.27 2.97 2.79 2.24 1.12 0.94 0.88 187.44%

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