[CCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 145.66%
YoY- 91.13%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 670,994 669,216 629,396 640,574 642,365 632,238 589,532 9.00%
PBT 15,510 11,222 9,668 51,808 23,838 32,776 26,432 -29.88%
Tax -2,661 -908 -3,524 -6,112 -5,237 -6,498 -5,832 -40.70%
NP 12,849 10,314 6,144 45,696 18,601 26,278 20,600 -26.97%
-
NP to SH 12,849 10,314 6,144 45,696 18,601 26,278 20,600 -26.97%
-
Tax Rate 17.16% 8.09% 36.45% 11.80% 21.97% 19.83% 22.06% -
Total Cost 658,145 658,902 623,252 594,878 623,764 605,960 568,932 10.18%
-
Net Worth 290,056 289,315 289,717 287,292 255,519 405,676 408,926 -20.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,713 10,072 - 214,577 279,355 419,158 - -
Div Payout % 52.25% 97.66% - 469.58% 1,501.81% 1,595.09% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 290,056 289,315 289,717 287,292 255,519 405,676 408,926 -20.44%
NOSH 100,700 100,722 101,052 100,740 100,729 100,759 100,782 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.91% 1.54% 0.98% 7.13% 2.90% 4.16% 3.49% -
ROE 4.43% 3.56% 2.12% 15.91% 7.28% 6.48% 5.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 666.33 664.41 622.84 635.86 637.71 627.47 584.95 9.06%
EPS 12.76 10.24 6.08 45.36 18.47 26.08 20.44 -26.93%
DPS 6.67 10.00 0.00 213.00 277.33 416.00 0.00 -
NAPS 2.8804 2.8724 2.867 2.8518 2.5367 4.0262 4.0575 -20.40%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 666.03 664.27 624.74 635.84 637.62 627.56 585.17 9.00%
EPS 12.75 10.24 6.10 45.36 18.46 26.08 20.45 -26.99%
DPS 6.66 10.00 0.00 212.99 277.29 416.06 0.00 -
NAPS 2.8791 2.8718 2.8758 2.8517 2.5363 4.0268 4.059 -20.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.62 2.20 2.29 2.15 2.08 2.28 2.40 -
P/RPS 0.39 0.33 0.37 0.34 0.33 0.36 0.41 -3.27%
P/EPS 20.53 21.48 37.66 4.74 11.26 8.74 11.74 45.09%
EY 4.87 4.65 2.66 21.10 8.88 11.44 8.52 -31.10%
DY 2.54 4.55 0.00 99.07 133.33 182.46 0.00 -
P/NAPS 0.91 0.77 0.80 0.75 0.82 0.57 0.59 33.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 08/08/07 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 -
Price 2.58 2.30 2.60 2.25 2.29 2.45 2.43 -
P/RPS 0.39 0.35 0.42 0.35 0.36 0.39 0.42 -4.81%
P/EPS 20.22 22.46 42.76 4.96 12.40 9.39 11.89 42.42%
EY 4.95 4.45 2.34 20.16 8.06 10.64 8.41 -29.74%
DY 2.58 4.35 0.00 94.67 121.11 169.80 0.00 -
P/NAPS 0.90 0.80 0.91 0.79 0.90 0.61 0.60 31.00%

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