[CCB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -60.56%
YoY- 14.21%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 466,320 484,381 478,252 461,304 556,807 585,269 597,636 -15.20%
PBT 30,548 39,886 39,992 20,124 47,579 54,280 73,422 -44.17%
Tax -2,376 -9,072 -8,972 -1,672 -794 -3,696 -5,396 -42.03%
NP 28,172 30,814 31,020 18,452 46,785 50,584 68,026 -44.35%
-
NP to SH 28,172 30,814 31,020 18,452 46,785 50,584 68,026 -44.35%
-
Tax Rate 7.78% 22.74% 22.43% 8.31% 1.67% 6.81% 7.35% -
Total Cost 438,148 453,566 447,232 442,852 510,022 534,685 529,610 -11.84%
-
Net Worth 149,732 153,102 239,871 232,775 228,212 217,393 317,874 -39.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 130,973 167,909 251,785 - 146,077 188,044 282,098 -39.95%
Div Payout % 464.91% 544.90% 811.69% - 312.23% 371.75% 414.69% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 149,732 153,102 239,871 232,775 228,212 217,393 317,874 -39.37%
NOSH 100,748 100,745 100,714 100,720 100,742 100,738 100,749 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.04% 6.36% 6.49% 4.00% 8.40% 8.64% 11.38% -
ROE 18.81% 20.13% 12.93% 7.93% 20.50% 23.27% 21.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 462.86 480.80 474.86 458.00 552.70 580.98 593.19 -15.20%
EPS 27.96 30.59 30.80 18.32 46.44 50.21 67.52 -44.35%
DPS 130.00 166.67 250.00 0.00 145.00 186.67 280.00 -39.95%
NAPS 1.4862 1.5197 2.3817 2.3111 2.2653 2.158 3.1551 -39.37%
Adjusted Per Share Value based on latest NOSH - 100,720
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 462.87 480.80 474.72 457.89 552.69 580.94 593.22 -15.20%
EPS 27.96 30.59 30.79 18.32 46.44 50.21 67.52 -44.35%
DPS 130.00 166.67 249.92 0.00 145.00 186.65 280.01 -39.95%
NAPS 1.4863 1.5197 2.381 2.3105 2.2653 2.1579 3.1552 -39.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.13 3.43 2.62 2.05 2.00 2.03 2.19 -
P/RPS 0.89 0.71 0.55 0.45 0.36 0.35 0.37 79.23%
P/EPS 14.77 11.21 8.51 11.19 4.31 4.04 3.24 174.17%
EY 6.77 8.92 11.76 8.94 23.22 24.74 30.83 -63.50%
DY 31.48 48.59 95.42 0.00 72.50 91.95 127.85 -60.61%
P/NAPS 2.78 2.26 1.10 0.89 0.88 0.94 0.69 152.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 -
Price 4.15 3.40 2.66 2.18 2.00 1.82 2.30 -
P/RPS 0.90 0.71 0.56 0.48 0.36 0.31 0.39 74.36%
P/EPS 14.84 11.12 8.64 11.90 4.31 3.62 3.41 165.84%
EY 6.74 9.00 11.58 8.40 23.22 27.59 29.36 -62.40%
DY 31.33 49.02 93.98 0.00 72.50 102.56 121.74 -59.44%
P/NAPS 2.79 2.24 1.12 0.94 0.88 0.84 0.73 143.85%

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