[CCB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.01%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 307,670 146,647 466,320 363,286 239,126 115,326 556,807 -32.73%
PBT 15,871 8,703 30,548 29,915 19,996 5,031 47,579 -51.99%
Tax -3,214 -1,935 -2,376 -6,804 -4,486 -418 -794 154.64%
NP 12,657 6,768 28,172 23,111 15,510 4,613 46,785 -58.27%
-
NP to SH 12,657 6,768 28,172 23,111 15,510 4,613 46,785 -58.27%
-
Tax Rate 20.25% 22.23% 7.78% 22.74% 22.43% 8.31% 1.67% -
Total Cost 295,013 139,879 438,148 340,175 223,616 110,713 510,022 -30.64%
-
Net Worth 175,856 174,372 149,732 153,102 239,871 232,775 228,212 -15.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,038 - 130,973 125,931 125,892 - 146,077 -89.46%
Div Payout % 39.81% - 464.91% 544.90% 811.69% - 312.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,856 174,372 149,732 153,102 239,871 232,775 228,212 -15.98%
NOSH 100,765 100,700 100,748 100,745 100,714 100,720 100,742 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.11% 4.62% 6.04% 6.36% 6.49% 4.00% 8.40% -
ROE 7.20% 3.88% 18.81% 15.10% 6.47% 1.98% 20.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 305.33 145.63 462.86 360.60 237.43 114.50 552.70 -32.74%
EPS 12.56 6.72 27.96 22.94 15.40 4.58 46.44 -58.27%
DPS 5.00 0.00 130.00 125.00 125.00 0.00 145.00 -89.47%
NAPS 1.7452 1.7316 1.4862 1.5197 2.3817 2.3111 2.2653 -16.00%
Adjusted Per Share Value based on latest NOSH - 100,809
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 305.39 145.56 462.87 360.60 237.36 114.47 552.69 -32.73%
EPS 12.56 6.72 27.96 22.94 15.40 4.58 46.44 -58.27%
DPS 5.00 0.00 130.00 125.00 124.96 0.00 145.00 -89.47%
NAPS 1.7456 1.7308 1.4863 1.5197 2.381 2.3105 2.2653 -15.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.20 5.26 4.13 3.43 2.62 2.05 2.00 -
P/RPS 2.03 3.61 0.89 0.95 1.10 1.79 0.36 217.81%
P/EPS 49.36 78.26 14.77 14.95 17.01 44.76 4.31 410.35%
EY 2.03 1.28 6.77 6.69 5.88 2.23 23.22 -80.38%
DY 0.81 0.00 31.48 36.44 47.71 0.00 72.50 -95.04%
P/NAPS 3.55 3.04 2.78 2.26 1.10 0.89 0.88 154.06%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 -
Price 7.46 5.15 4.15 3.40 2.66 2.18 2.00 -
P/RPS 2.44 3.54 0.90 0.94 1.12 1.90 0.36 259.40%
P/EPS 59.39 76.63 14.84 14.82 17.27 47.60 4.31 477.53%
EY 1.68 1.31 6.74 6.75 5.79 2.10 23.22 -82.72%
DY 0.67 0.00 31.33 36.76 46.99 0.00 72.50 -95.63%
P/NAPS 4.27 2.97 2.79 2.24 1.12 0.94 0.88 187.44%

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