[CCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.69%
YoY- 61.3%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 481,774 316,119 147,383 760,682 574,560 394,434 181,613 91.51%
PBT 17,879 16,388 6,608 33,428 22,704 15,322 4,872 137.72%
Tax -3,928 -3,249 -1,458 -9,520 -6,625 -4,451 -1,660 77.47%
NP 13,951 13,139 5,150 23,908 16,079 10,871 3,212 165.96%
-
NP to SH 13,951 13,139 5,150 23,908 16,079 10,871 3,212 165.96%
-
Tax Rate 21.97% 19.83% 22.06% 28.48% 29.18% 29.05% 34.07% -
Total Cost 467,823 302,980 142,233 736,774 558,481 383,563 178,401 90.05%
-
Net Worth 255,519 405,676 408,926 385,862 378,057 376,656 376,528 -22.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 209,516 209,579 - 15,112 5,037 5,037 - -
Div Payout % 1,501.81% 1,595.09% - 63.21% 31.33% 46.34% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 255,519 405,676 408,926 385,862 378,057 376,656 376,528 -22.75%
NOSH 100,729 100,759 100,782 100,750 100,745 100,750 100,689 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.90% 4.16% 3.49% 3.14% 2.80% 2.76% 1.77% -
ROE 5.46% 3.24% 1.26% 6.20% 4.25% 2.89% 0.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 478.29 313.74 146.24 755.02 570.31 391.50 180.37 91.46%
EPS 13.85 13.04 5.11 23.73 15.96 10.79 3.19 165.89%
DPS 208.00 208.00 0.00 15.00 5.00 5.00 0.00 -
NAPS 2.5367 4.0262 4.0575 3.8299 3.7526 3.7385 3.7395 -22.77%
Adjusted Per Share Value based on latest NOSH - 100,759
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 478.21 313.78 146.29 755.06 570.31 391.52 180.27 91.51%
EPS 13.85 13.04 5.11 23.73 15.96 10.79 3.19 165.89%
DPS 207.97 208.03 0.00 15.00 5.00 5.00 0.00 -
NAPS 2.5363 4.0268 4.059 3.8301 3.7526 3.7387 3.7374 -22.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.08 2.28 2.40 2.42 2.90 3.00 2.95 -
P/RPS 0.43 0.73 1.64 0.32 0.51 0.77 1.64 -59.00%
P/EPS 15.02 17.48 46.97 10.20 18.17 27.80 92.48 -70.19%
EY 6.66 5.72 2.13 9.81 5.50 3.60 1.08 235.90%
DY 100.00 91.23 0.00 6.20 1.72 1.67 0.00 -
P/NAPS 0.82 0.57 0.59 0.63 0.77 0.80 0.79 2.51%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 09/05/05 -
Price 2.29 2.45 2.43 2.32 2.80 3.00 3.10 -
P/RPS 0.48 0.78 1.66 0.31 0.49 0.77 1.72 -57.26%
P/EPS 16.53 18.79 47.55 9.78 17.54 27.80 97.18 -69.26%
EY 6.05 5.32 2.10 10.23 5.70 3.60 1.03 225.19%
DY 90.83 84.90 0.00 6.47 1.79 1.67 0.00 -
P/NAPS 0.90 0.61 0.60 0.61 0.75 0.80 0.83 5.54%

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