[CCB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 86.87%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 298,818 144,772 658,566 503,246 334,608 157,349 640,574 -39.87%
PBT 36,711 2,466 11,010 11,633 5,611 2,417 51,808 -20.53%
Tax -2,698 1,573 -3,566 -1,996 -454 -881 -6,112 -42.05%
NP 34,013 4,039 7,444 9,637 5,157 1,536 45,696 -17.88%
-
NP to SH 34,013 4,039 7,444 9,637 5,157 1,536 45,696 -17.88%
-
Tax Rate 7.35% -63.79% 32.39% 17.16% 8.09% 36.45% 11.80% -
Total Cost 264,805 140,733 651,122 493,609 329,451 155,813 594,878 -41.72%
-
Net Worth 317,874 291,543 287,525 290,056 289,315 289,717 287,292 6.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 141,049 - 10,073 5,035 5,036 - 214,577 -24.41%
Div Payout % 414.69% - 135.32% 52.25% 97.66% - 469.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 317,874 291,543 287,525 290,056 289,315 289,717 287,292 6.98%
NOSH 100,749 100,723 100,730 100,700 100,722 101,052 100,740 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.38% 2.79% 1.13% 1.91% 1.54% 0.98% 7.13% -
ROE 10.70% 1.39% 2.59% 3.32% 1.78% 0.53% 15.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 296.60 143.73 653.79 499.75 332.21 155.71 635.86 -39.88%
EPS 33.76 4.01 7.39 9.57 5.12 1.52 45.36 -17.88%
DPS 140.00 0.00 10.00 5.00 5.00 0.00 213.00 -24.42%
NAPS 3.1551 2.8945 2.8544 2.8804 2.8724 2.867 2.8518 6.97%
Adjusted Per Share Value based on latest NOSH - 100,674
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 296.61 143.70 653.70 499.52 332.13 156.19 635.84 -39.87%
EPS 33.76 4.01 7.39 9.57 5.12 1.52 45.36 -17.88%
DPS 140.01 0.00 10.00 5.00 5.00 0.00 212.99 -24.41%
NAPS 3.1552 2.8939 2.854 2.8791 2.8718 2.8758 2.8517 6.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.19 2.20 2.56 2.62 2.20 2.29 2.15 -
P/RPS 0.74 1.53 0.39 0.52 0.66 1.47 0.34 68.02%
P/EPS 6.49 54.86 34.64 27.38 42.97 150.66 4.74 23.32%
EY 15.42 1.82 2.89 3.65 2.33 0.66 21.10 -18.88%
DY 63.93 0.00 3.91 1.91 2.27 0.00 99.07 -25.34%
P/NAPS 0.69 0.76 0.90 0.91 0.77 0.80 0.75 -5.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 27/02/07 -
Price 2.30 2.25 2.16 2.58 2.30 2.60 2.25 -
P/RPS 0.78 1.57 0.33 0.52 0.69 1.67 0.35 70.69%
P/EPS 6.81 56.11 29.23 26.96 44.92 171.05 4.96 23.55%
EY 14.68 1.78 3.42 3.71 2.23 0.58 20.16 -19.07%
DY 60.87 0.00 4.63 1.94 2.17 0.00 94.67 -25.52%
P/NAPS 0.73 0.78 0.76 0.90 0.80 0.91 0.79 -5.13%

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