[CCB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.51%
YoY- 528.49%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 484,381 478,252 461,304 556,807 585,269 597,636 579,088 -11.21%
PBT 39,886 39,992 20,124 47,579 54,280 73,422 9,864 153.59%
Tax -9,072 -8,972 -1,672 -794 -3,696 -5,396 6,292 -
NP 30,814 31,020 18,452 46,785 50,584 68,026 16,156 53.73%
-
NP to SH 30,814 31,020 18,452 46,785 50,584 68,026 16,156 53.73%
-
Tax Rate 22.74% 22.43% 8.31% 1.67% 6.81% 7.35% -63.79% -
Total Cost 453,566 447,232 442,852 510,022 534,685 529,610 562,932 -13.40%
-
Net Worth 153,102 239,871 232,775 228,212 217,393 317,874 291,543 -34.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 167,909 251,785 - 146,077 188,044 282,098 - -
Div Payout % 544.90% 811.69% - 312.23% 371.75% 414.69% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 153,102 239,871 232,775 228,212 217,393 317,874 291,543 -34.88%
NOSH 100,745 100,714 100,720 100,742 100,738 100,749 100,723 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.36% 6.49% 4.00% 8.40% 8.64% 11.38% 2.79% -
ROE 20.13% 12.93% 7.93% 20.50% 23.27% 21.40% 5.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 480.80 474.86 458.00 552.70 580.98 593.19 574.93 -11.22%
EPS 30.59 30.80 18.32 46.44 50.21 67.52 16.04 53.72%
DPS 166.67 250.00 0.00 145.00 186.67 280.00 0.00 -
NAPS 1.5197 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 -34.89%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 480.80 474.72 457.89 552.69 580.94 593.22 574.81 -11.21%
EPS 30.59 30.79 18.32 46.44 50.21 67.52 16.04 53.72%
DPS 166.67 249.92 0.00 145.00 186.65 280.01 0.00 -
NAPS 1.5197 2.381 2.3105 2.2653 2.1579 3.1552 2.8939 -34.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.43 2.62 2.05 2.00 2.03 2.19 2.20 -
P/RPS 0.71 0.55 0.45 0.36 0.35 0.37 0.38 51.64%
P/EPS 11.21 8.51 11.19 4.31 4.04 3.24 13.72 -12.59%
EY 8.92 11.76 8.94 23.22 24.74 30.83 7.29 14.38%
DY 48.59 95.42 0.00 72.50 91.95 127.85 0.00 -
P/NAPS 2.26 1.10 0.89 0.88 0.94 0.69 0.76 106.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 -
Price 3.40 2.66 2.18 2.00 1.82 2.30 2.25 -
P/RPS 0.71 0.56 0.48 0.36 0.31 0.39 0.39 49.04%
P/EPS 11.12 8.64 11.90 4.31 3.62 3.41 14.03 -14.34%
EY 9.00 11.58 8.40 23.22 27.59 29.36 7.13 16.78%
DY 49.02 93.98 0.00 72.50 102.56 121.74 0.00 -
P/NAPS 2.24 1.12 0.94 0.88 0.84 0.73 0.78 101.90%

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