[CCB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.52%
YoY- 61.3%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 642,365 632,238 589,532 760,682 766,080 788,868 726,452 -7.86%
PBT 23,838 32,776 26,432 33,428 30,272 30,644 19,488 14.36%
Tax -5,237 -6,498 -5,832 -9,520 -8,833 -8,902 -6,640 -14.62%
NP 18,601 26,278 20,600 23,908 21,438 21,742 12,848 27.94%
-
NP to SH 18,601 26,278 20,600 23,908 21,438 21,742 12,848 27.94%
-
Tax Rate 21.97% 19.83% 22.06% 28.48% 29.18% 29.05% 34.07% -
Total Cost 623,764 605,960 568,932 736,774 744,641 767,126 713,604 -8.57%
-
Net Worth 255,519 405,676 408,926 385,862 378,057 376,656 376,528 -22.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 279,355 419,158 - 15,112 6,716 10,075 - -
Div Payout % 1,501.81% 1,595.09% - 63.21% 31.33% 46.34% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 255,519 405,676 408,926 385,862 378,057 376,656 376,528 -22.75%
NOSH 100,729 100,759 100,782 100,750 100,745 100,750 100,689 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.90% 4.16% 3.49% 3.14% 2.80% 2.76% 1.77% -
ROE 7.28% 6.48% 5.04% 6.20% 5.67% 5.77% 3.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 637.71 627.47 584.95 755.02 760.41 782.99 721.48 -7.89%
EPS 18.47 26.08 20.44 23.73 21.28 21.58 12.76 27.93%
DPS 277.33 416.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 2.5367 4.0262 4.0575 3.8299 3.7526 3.7385 3.7395 -22.77%
Adjusted Per Share Value based on latest NOSH - 100,759
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 637.62 627.56 585.17 755.06 760.41 783.03 721.08 -7.86%
EPS 18.46 26.08 20.45 23.73 21.28 21.58 12.75 27.95%
DPS 277.29 416.06 0.00 15.00 6.67 10.00 0.00 -
NAPS 2.5363 4.0268 4.059 3.8301 3.7526 3.7387 3.7374 -22.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.08 2.28 2.40 2.42 2.90 3.00 2.95 -
P/RPS 0.33 0.36 0.41 0.32 0.38 0.38 0.41 -13.46%
P/EPS 11.26 8.74 11.74 10.20 13.63 13.90 23.12 -38.07%
EY 8.88 11.44 8.52 9.81 7.34 7.19 4.33 61.34%
DY 133.33 182.46 0.00 6.20 2.30 3.33 0.00 -
P/NAPS 0.82 0.57 0.59 0.63 0.77 0.80 0.79 2.51%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 09/05/05 -
Price 2.29 2.45 2.43 2.32 2.80 3.00 3.10 -
P/RPS 0.36 0.39 0.42 0.31 0.37 0.38 0.43 -11.16%
P/EPS 12.40 9.39 11.89 9.78 13.16 13.90 24.29 -36.09%
EY 8.06 10.64 8.41 10.23 7.60 7.19 4.12 56.35%
DY 121.11 169.80 0.00 6.47 2.38 3.33 0.00 -
P/NAPS 0.90 0.61 0.60 0.61 0.75 0.80 0.83 5.54%

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