[CCB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 227.55%
YoY- 91.13%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 503,246 334,608 157,349 640,574 481,774 316,119 147,383 126.58%
PBT 11,633 5,611 2,417 51,808 17,879 16,388 6,608 45.74%
Tax -1,996 -454 -881 -6,112 -3,928 -3,249 -1,458 23.26%
NP 9,637 5,157 1,536 45,696 13,951 13,139 5,150 51.79%
-
NP to SH 9,637 5,157 1,536 45,696 13,951 13,139 5,150 51.79%
-
Tax Rate 17.16% 8.09% 36.45% 11.80% 21.97% 19.83% 22.06% -
Total Cost 493,609 329,451 155,813 594,878 467,823 302,980 142,233 129.04%
-
Net Worth 290,056 289,315 289,717 287,292 255,519 405,676 408,926 -20.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,035 5,036 - 214,577 209,516 209,579 - -
Div Payout % 52.25% 97.66% - 469.58% 1,501.81% 1,595.09% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 290,056 289,315 289,717 287,292 255,519 405,676 408,926 -20.44%
NOSH 100,700 100,722 101,052 100,740 100,729 100,759 100,782 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.91% 1.54% 0.98% 7.13% 2.90% 4.16% 3.49% -
ROE 3.32% 1.78% 0.53% 15.91% 5.46% 3.24% 1.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 499.75 332.21 155.71 635.86 478.29 313.74 146.24 126.70%
EPS 9.57 5.12 1.52 45.36 13.85 13.04 5.11 51.87%
DPS 5.00 5.00 0.00 213.00 208.00 208.00 0.00 -
NAPS 2.8804 2.8724 2.867 2.8518 2.5367 4.0262 4.0575 -20.40%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 499.52 332.13 156.19 635.84 478.21 313.78 146.29 126.58%
EPS 9.57 5.12 1.52 45.36 13.85 13.04 5.11 51.87%
DPS 5.00 5.00 0.00 212.99 207.97 208.03 0.00 -
NAPS 2.8791 2.8718 2.8758 2.8517 2.5363 4.0268 4.059 -20.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.62 2.20 2.29 2.15 2.08 2.28 2.40 -
P/RPS 0.52 0.66 1.47 0.34 0.43 0.73 1.64 -53.46%
P/EPS 27.38 42.97 150.66 4.74 15.02 17.48 46.97 -30.19%
EY 3.65 2.33 0.66 21.10 6.66 5.72 2.13 43.15%
DY 1.91 2.27 0.00 99.07 100.00 91.23 0.00 -
P/NAPS 0.91 0.77 0.80 0.75 0.82 0.57 0.59 33.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 08/08/07 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 -
Price 2.58 2.30 2.60 2.25 2.29 2.45 2.43 -
P/RPS 0.52 0.69 1.67 0.35 0.48 0.78 1.66 -53.84%
P/EPS 26.96 44.92 171.05 4.96 16.53 18.79 47.55 -31.47%
EY 3.71 2.23 0.58 20.16 6.05 5.32 2.10 46.08%
DY 1.94 2.17 0.00 94.67 90.83 84.90 0.00 -
P/NAPS 0.90 0.80 0.91 0.79 0.90 0.61 0.60 31.00%

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