[CCB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.2%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 489,777 331,043 160,125 674,691 519,000 330,786 152,159 117.54%
PBT 19,990 16,045 10,634 34,226 28,369 17,188 9,819 60.42%
Tax -3,115 -3,080 -2,260 -7,605 -8,078 -2,828 -1,975 35.38%
NP 16,875 12,965 8,374 26,621 20,291 14,360 7,844 66.41%
-
NP to SH 16,875 12,965 8,374 26,621 20,291 14,360 7,844 66.41%
-
Tax Rate 15.58% 19.20% 21.25% 22.22% 28.47% 16.45% 20.11% -
Total Cost 472,902 318,078 151,751 648,070 498,709 316,426 144,315 120.14%
-
Net Worth 195,616 197,722 199,051 191,516 186,387 185,420 183,110 4.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,037 5,037 - 10,076 5,037 5,038 - -
Div Payout % 29.85% 38.85% - 37.85% 24.83% 35.09% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 195,616 197,722 199,051 191,516 186,387 185,420 183,110 4.49%
NOSH 100,745 100,745 100,745 100,760 100,749 100,771 100,693 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.45% 3.92% 5.23% 3.95% 3.91% 4.34% 5.16% -
ROE 8.63% 6.56% 4.21% 13.90% 10.89% 7.74% 4.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 486.16 328.59 158.94 669.60 515.14 328.25 151.11 117.47%
EPS 16.75 12.87 8.31 26.42 20.14 14.25 7.79 66.35%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.9417 1.9626 1.9758 1.9007 1.85 1.84 1.8185 4.45%
Adjusted Per Share Value based on latest NOSH - 100,796
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 486.16 328.59 158.94 669.70 515.16 328.34 151.03 117.54%
EPS 16.75 12.87 8.31 26.42 20.14 14.25 7.79 66.35%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.9417 1.9626 1.9758 1.901 1.8501 1.8405 1.8176 4.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.86 3.09 3.00 3.20 3.28 4.56 4.72 -
P/RPS 0.59 0.94 1.89 0.48 0.64 1.39 3.12 -66.95%
P/EPS 17.07 24.01 36.09 12.11 16.29 32.00 60.59 -56.92%
EY 5.86 4.16 2.77 8.26 6.14 3.13 1.65 132.24%
DY 1.75 1.62 0.00 3.13 1.52 1.10 0.00 -
P/NAPS 1.47 1.57 1.52 1.68 1.77 2.48 2.60 -31.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 23/07/12 20/04/12 16/02/12 28/10/11 25/07/11 20/04/11 -
Price 2.80 3.07 2.94 3.19 3.37 4.40 4.50 -
P/RPS 0.58 0.93 1.85 0.48 0.65 1.34 2.98 -66.31%
P/EPS 16.72 23.86 35.37 12.07 16.73 30.88 57.77 -56.14%
EY 5.98 4.19 2.83 8.28 5.98 3.24 1.73 128.09%
DY 1.79 1.63 0.00 3.13 1.48 1.14 0.00 -
P/NAPS 1.44 1.56 1.49 1.68 1.82 2.39 2.47 -30.14%

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