[CCB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13.84%
YoY- 60.34%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 640,574 642,365 632,238 589,532 760,682 766,080 788,868 -12.92%
PBT 51,808 23,838 32,776 26,432 33,428 30,272 30,644 41.78%
Tax -6,112 -5,237 -6,498 -5,832 -9,520 -8,833 -8,902 -22.11%
NP 45,696 18,601 26,278 20,600 23,908 21,438 21,742 63.85%
-
NP to SH 45,696 18,601 26,278 20,600 23,908 21,438 21,742 63.85%
-
Tax Rate 11.80% 21.97% 19.83% 22.06% 28.48% 29.18% 29.05% -
Total Cost 594,878 623,764 605,960 568,932 736,774 744,641 767,126 -15.55%
-
Net Worth 287,292 255,519 405,676 408,926 385,862 378,057 376,656 -16.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 214,577 279,355 419,158 - 15,112 6,716 10,075 664.08%
Div Payout % 469.58% 1,501.81% 1,595.09% - 63.21% 31.33% 46.34% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 287,292 255,519 405,676 408,926 385,862 378,057 376,656 -16.47%
NOSH 100,740 100,729 100,759 100,782 100,750 100,745 100,750 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.13% 2.90% 4.16% 3.49% 3.14% 2.80% 2.76% -
ROE 15.91% 7.28% 6.48% 5.04% 6.20% 5.67% 5.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 635.86 637.71 627.47 584.95 755.02 760.41 782.99 -12.92%
EPS 45.36 18.47 26.08 20.44 23.73 21.28 21.58 63.86%
DPS 213.00 277.33 416.00 0.00 15.00 6.67 10.00 664.12%
NAPS 2.8518 2.5367 4.0262 4.0575 3.8299 3.7526 3.7385 -16.47%
Adjusted Per Share Value based on latest NOSH - 100,782
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 635.84 637.62 627.56 585.17 755.06 760.41 783.03 -12.92%
EPS 45.36 18.46 26.08 20.45 23.73 21.28 21.58 63.86%
DPS 212.99 277.29 416.06 0.00 15.00 6.67 10.00 664.10%
NAPS 2.8517 2.5363 4.0268 4.059 3.8301 3.7526 3.7387 -16.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.15 2.08 2.28 2.40 2.42 2.90 3.00 -
P/RPS 0.34 0.33 0.36 0.41 0.32 0.38 0.38 -7.12%
P/EPS 4.74 11.26 8.74 11.74 10.20 13.63 13.90 -51.09%
EY 21.10 8.88 11.44 8.52 9.81 7.34 7.19 104.57%
DY 99.07 133.33 182.46 0.00 6.20 2.30 3.33 854.21%
P/NAPS 0.75 0.82 0.57 0.59 0.63 0.77 0.80 -4.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 -
Price 2.25 2.29 2.45 2.43 2.32 2.80 3.00 -
P/RPS 0.35 0.36 0.39 0.42 0.31 0.37 0.38 -5.32%
P/EPS 4.96 12.40 9.39 11.89 9.78 13.16 13.90 -49.59%
EY 20.16 8.06 10.64 8.41 10.23 7.60 7.19 98.46%
DY 94.67 121.11 169.80 0.00 6.47 2.38 3.33 825.82%
P/NAPS 0.79 0.90 0.61 0.60 0.61 0.75 0.80 -0.83%

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