[CCB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.54%
YoY- 293.67%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 239,126 115,326 556,807 438,952 298,818 144,772 658,566 -49.13%
PBT 19,996 5,031 47,579 40,710 36,711 2,466 11,010 48.91%
Tax -4,486 -418 -794 -2,772 -2,698 1,573 -3,566 16.55%
NP 15,510 4,613 46,785 37,938 34,013 4,039 7,444 63.20%
-
NP to SH 15,510 4,613 46,785 37,938 34,013 4,039 7,444 63.20%
-
Tax Rate 22.43% 8.31% 1.67% 6.81% 7.35% -63.79% 32.39% -
Total Cost 223,616 110,713 510,022 401,014 264,805 140,733 651,122 -50.99%
-
Net Worth 239,871 232,775 228,212 217,393 317,874 291,543 287,525 -11.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 125,892 - 146,077 141,033 141,049 - 10,073 439.37%
Div Payout % 811.69% - 312.23% 371.75% 414.69% - 135.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 239,871 232,775 228,212 217,393 317,874 291,543 287,525 -11.38%
NOSH 100,714 100,720 100,742 100,738 100,749 100,723 100,730 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.49% 4.00% 8.40% 8.64% 11.38% 2.79% 1.13% -
ROE 6.47% 1.98% 20.50% 17.45% 10.70% 1.39% 2.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 237.43 114.50 552.70 435.74 296.60 143.73 653.79 -49.12%
EPS 15.40 4.58 46.44 37.66 33.76 4.01 7.39 63.22%
DPS 125.00 0.00 145.00 140.00 140.00 0.00 10.00 439.43%
NAPS 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 2.8544 -11.37%
Adjusted Per Share Value based on latest NOSH - 100,641
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 237.36 114.47 552.69 435.71 296.61 143.70 653.70 -49.13%
EPS 15.40 4.58 46.44 37.66 33.76 4.01 7.39 63.22%
DPS 124.96 0.00 145.00 139.99 140.01 0.00 10.00 439.32%
NAPS 2.381 2.3105 2.2653 2.1579 3.1552 2.8939 2.854 -11.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.62 2.05 2.00 2.03 2.19 2.20 2.56 -
P/RPS 1.10 1.79 0.36 0.47 0.74 1.53 0.39 99.75%
P/EPS 17.01 44.76 4.31 5.39 6.49 54.86 34.64 -37.78%
EY 5.88 2.23 23.22 18.55 15.42 1.82 2.89 60.63%
DY 47.71 0.00 72.50 68.97 63.93 0.00 3.91 430.82%
P/NAPS 1.10 0.89 0.88 0.94 0.69 0.76 0.90 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 -
Price 2.66 2.18 2.00 1.82 2.30 2.25 2.16 -
P/RPS 1.12 1.90 0.36 0.42 0.78 1.57 0.33 126.00%
P/EPS 17.27 47.60 4.31 4.83 6.81 56.11 29.23 -29.61%
EY 5.79 2.10 23.22 20.69 14.68 1.78 3.42 42.09%
DY 46.99 0.00 72.50 76.92 60.87 0.00 4.63 369.42%
P/NAPS 1.12 0.94 0.88 0.84 0.73 0.78 0.76 29.53%

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