[CCB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.58%
YoY- -39.78%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 618,268 615,340 586,588 466,320 484,381 478,252 461,304 21.53%
PBT 37,753 31,742 34,812 30,548 39,886 39,992 20,124 52.05%
Tax -8,045 -6,428 -7,740 -2,376 -9,072 -8,972 -1,672 184.73%
NP 29,708 25,314 27,072 28,172 30,814 31,020 18,452 37.32%
-
NP to SH 29,708 25,314 27,072 28,172 30,814 31,020 18,452 37.32%
-
Tax Rate 21.31% 20.25% 22.23% 7.78% 22.74% 22.43% 8.31% -
Total Cost 588,560 590,026 559,516 438,148 453,566 447,232 442,852 20.85%
-
Net Worth 180,883 175,856 174,372 149,732 153,102 239,871 232,775 -15.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,717 10,076 - 130,973 167,909 251,785 - -
Div Payout % 22.61% 39.81% - 464.91% 544.90% 811.69% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,883 175,856 174,372 149,732 153,102 239,871 232,775 -15.46%
NOSH 100,765 100,765 100,700 100,748 100,745 100,714 100,720 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.81% 4.11% 4.62% 6.04% 6.36% 6.49% 4.00% -
ROE 16.42% 14.39% 15.53% 18.81% 20.13% 12.93% 7.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 613.57 610.67 582.51 462.86 480.80 474.86 458.00 21.50%
EPS 29.49 25.12 26.88 27.96 30.59 30.80 18.32 37.31%
DPS 6.67 10.00 0.00 130.00 166.67 250.00 0.00 -
NAPS 1.7951 1.7452 1.7316 1.4862 1.5197 2.3817 2.3111 -15.48%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 613.70 610.79 582.25 462.87 480.80 474.72 457.89 21.54%
EPS 29.49 25.13 26.87 27.96 30.59 30.79 18.32 37.31%
DPS 6.67 10.00 0.00 130.00 166.67 249.92 0.00 -
NAPS 1.7955 1.7456 1.7308 1.4863 1.5197 2.381 2.3105 -15.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.88 6.20 5.26 4.13 3.43 2.62 2.05 -
P/RPS 0.80 1.02 0.90 0.89 0.71 0.55 0.45 46.70%
P/EPS 16.55 24.68 19.57 14.77 11.21 8.51 11.19 29.78%
EY 6.04 4.05 5.11 6.77 8.92 11.76 8.94 -22.98%
DY 1.37 1.61 0.00 31.48 48.59 95.42 0.00 -
P/NAPS 2.72 3.55 3.04 2.78 2.26 1.10 0.89 110.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 -
Price 4.82 7.46 5.15 4.15 3.40 2.66 2.18 -
P/RPS 0.79 1.22 0.88 0.90 0.71 0.56 0.48 39.35%
P/EPS 16.35 29.70 19.16 14.84 11.12 8.64 11.90 23.56%
EY 6.12 3.37 5.22 6.74 9.00 11.58 8.40 -19.01%
DY 1.38 1.34 0.00 31.33 49.02 93.98 0.00 -
P/NAPS 2.69 4.27 2.97 2.79 2.24 1.12 0.94 101.43%

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