[CCB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.8%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 662,086 640,500 674,691 692,000 661,572 608,636 589,246 8.08%
PBT 32,090 42,536 34,226 37,825 34,376 39,276 34,999 -5.62%
Tax -6,160 -9,040 -7,605 -10,770 -5,656 -7,900 -8,223 -17.53%
NP 25,930 33,496 26,621 27,054 28,720 31,376 26,776 -2.11%
-
NP to SH 25,930 33,496 26,621 27,054 28,720 31,376 26,776 -2.11%
-
Tax Rate 19.20% 21.25% 22.22% 28.47% 16.45% 20.11% 23.49% -
Total Cost 636,156 607,004 648,070 664,945 632,852 577,260 562,470 8.56%
-
Net Worth 197,722 199,051 191,516 186,387 185,420 183,110 176,068 8.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,074 - 10,076 6,716 10,077 - 10,073 0.00%
Div Payout % 38.85% - 37.85% 24.83% 35.09% - 37.62% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 197,722 199,051 191,516 186,387 185,420 183,110 176,068 8.04%
NOSH 100,745 100,745 100,760 100,749 100,771 100,693 100,737 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.92% 5.23% 3.95% 3.91% 4.34% 5.16% 4.54% -
ROE 13.11% 16.83% 13.90% 14.52% 15.49% 17.14% 15.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 657.19 635.76 669.60 686.85 656.50 604.45 584.93 8.08%
EPS 25.74 33.24 26.42 26.85 28.50 31.16 26.58 -2.12%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 10.00 0.00%
NAPS 1.9626 1.9758 1.9007 1.85 1.84 1.8185 1.7478 8.04%
Adjusted Per Share Value based on latest NOSH - 100,696
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 657.19 635.76 669.70 686.88 656.68 604.14 584.89 8.08%
EPS 25.74 33.24 26.42 26.85 28.51 31.14 26.58 -2.12%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 10.00 0.00%
NAPS 1.9626 1.9758 1.901 1.8501 1.8405 1.8176 1.7477 8.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.09 3.00 3.20 3.28 4.56 4.72 4.30 -
P/RPS 0.47 0.47 0.48 0.48 0.69 0.78 0.74 -26.13%
P/EPS 12.01 9.02 12.11 12.21 16.00 15.15 16.18 -18.03%
EY 8.33 11.08 8.26 8.19 6.25 6.60 6.18 22.04%
DY 3.24 0.00 3.13 2.03 2.19 0.00 2.33 24.60%
P/NAPS 1.57 1.52 1.68 1.77 2.48 2.60 2.46 -25.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/07/12 20/04/12 16/02/12 28/10/11 25/07/11 20/04/11 24/02/11 -
Price 3.07 2.94 3.19 3.37 4.40 4.50 4.67 -
P/RPS 0.47 0.46 0.48 0.49 0.67 0.74 0.80 -29.87%
P/EPS 11.93 8.84 12.07 12.55 15.44 14.44 17.57 -22.76%
EY 8.38 11.31 8.28 7.97 6.48 6.92 5.69 29.47%
DY 3.26 0.00 3.13 1.98 2.27 0.00 2.14 32.42%
P/NAPS 1.56 1.49 1.68 1.82 2.39 2.47 2.67 -30.13%

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