[CCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -22.76%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 438,952 298,818 144,772 658,566 503,246 334,608 157,349 97.79%
PBT 40,710 36,711 2,466 11,010 11,633 5,611 2,417 553.70%
Tax -2,772 -2,698 1,573 -3,566 -1,996 -454 -881 114.27%
NP 37,938 34,013 4,039 7,444 9,637 5,157 1,536 743.17%
-
NP to SH 37,938 34,013 4,039 7,444 9,637 5,157 1,536 743.17%
-
Tax Rate 6.81% 7.35% -63.79% 32.39% 17.16% 8.09% 36.45% -
Total Cost 401,014 264,805 140,733 651,122 493,609 329,451 155,813 87.48%
-
Net Worth 217,393 317,874 291,543 287,525 290,056 289,315 289,717 -17.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 141,033 141,049 - 10,073 5,035 5,036 - -
Div Payout % 371.75% 414.69% - 135.32% 52.25% 97.66% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 217,393 317,874 291,543 287,525 290,056 289,315 289,717 -17.38%
NOSH 100,738 100,749 100,723 100,730 100,700 100,722 101,052 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.64% 11.38% 2.79% 1.13% 1.91% 1.54% 0.98% -
ROE 17.45% 10.70% 1.39% 2.59% 3.32% 1.78% 0.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 435.74 296.60 143.73 653.79 499.75 332.21 155.71 98.21%
EPS 37.66 33.76 4.01 7.39 9.57 5.12 1.52 744.92%
DPS 140.00 140.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.158 3.1551 2.8945 2.8544 2.8804 2.8724 2.867 -17.21%
Adjusted Per Share Value based on latest NOSH - 100,596
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 435.71 296.61 143.70 653.70 499.52 332.13 156.19 97.79%
EPS 37.66 33.76 4.01 7.39 9.57 5.12 1.52 744.92%
DPS 139.99 140.01 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.1579 3.1552 2.8939 2.854 2.8791 2.8718 2.8758 -17.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.03 2.19 2.20 2.56 2.62 2.20 2.29 -
P/RPS 0.47 0.74 1.53 0.39 0.52 0.66 1.47 -53.14%
P/EPS 5.39 6.49 54.86 34.64 27.38 42.97 150.66 -89.07%
EY 18.55 15.42 1.82 2.89 3.65 2.33 0.66 818.81%
DY 68.97 63.93 0.00 3.91 1.91 2.27 0.00 -
P/NAPS 0.94 0.69 0.76 0.90 0.91 0.77 0.80 11.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 -
Price 1.82 2.30 2.25 2.16 2.58 2.30 2.60 -
P/RPS 0.42 0.78 1.57 0.33 0.52 0.69 1.67 -60.05%
P/EPS 4.83 6.81 56.11 29.23 26.96 44.92 171.05 -90.66%
EY 20.69 14.68 1.78 3.42 3.71 2.23 0.58 976.61%
DY 76.92 60.87 0.00 4.63 1.94 2.17 0.00 -
P/NAPS 0.84 0.73 0.78 0.76 0.90 0.80 0.91 -5.18%

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