[CCB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.33%
YoY- -46.47%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 760,682 574,560 394,434 181,613 757,262 573,525 391,582 55.49%
PBT 33,428 22,704 15,322 4,872 25,588 23,486 20,225 39.66%
Tax -9,520 -6,625 -4,451 -1,660 -10,766 -9,055 -7,185 20.57%
NP 23,908 16,079 10,871 3,212 14,822 14,431 13,040 49.63%
-
NP to SH 23,908 16,079 10,871 3,212 14,822 14,431 13,040 49.63%
-
Tax Rate 28.48% 29.18% 29.05% 34.07% 42.07% 38.55% 35.53% -
Total Cost 736,774 558,481 383,563 178,401 742,440 559,094 378,542 55.69%
-
Net Worth 385,862 378,057 376,656 376,528 373,875 370,585 372,367 2.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15,112 5,037 5,037 - 15,114 5,037 5,037 107.60%
Div Payout % 63.21% 31.33% 46.34% - 101.97% 34.91% 38.63% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 385,862 378,057 376,656 376,528 373,875 370,585 372,367 2.39%
NOSH 100,750 100,745 100,750 100,689 100,761 100,746 100,748 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.14% 2.80% 2.76% 1.77% 1.96% 2.52% 3.33% -
ROE 6.20% 4.25% 2.89% 0.85% 3.96% 3.89% 3.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 755.02 570.31 391.50 180.37 751.54 569.28 388.67 55.49%
EPS 23.73 15.96 10.79 3.19 14.71 14.32 12.94 49.65%
DPS 15.00 5.00 5.00 0.00 15.00 5.00 5.00 107.59%
NAPS 3.8299 3.7526 3.7385 3.7395 3.7105 3.6784 3.696 2.39%
Adjusted Per Share Value based on latest NOSH - 100,689
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 755.06 570.31 391.52 180.27 751.66 569.28 388.69 55.49%
EPS 23.73 15.96 10.79 3.19 14.71 14.32 12.94 49.65%
DPS 15.00 5.00 5.00 0.00 15.00 5.00 5.00 107.59%
NAPS 3.8301 3.7526 3.7387 3.7374 3.7111 3.6784 3.6961 2.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.42 2.90 3.00 2.95 3.08 3.20 3.26 -
P/RPS 0.32 0.51 0.77 1.64 0.41 0.56 0.84 -47.35%
P/EPS 10.20 18.17 27.80 92.48 20.94 22.34 25.19 -45.17%
EY 9.81 5.50 3.60 1.08 4.78 4.48 3.97 82.47%
DY 6.20 1.72 1.67 0.00 4.87 1.56 1.53 153.52%
P/NAPS 0.63 0.77 0.80 0.79 0.83 0.87 0.88 -19.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 09/11/05 25/07/05 09/05/05 17/02/05 29/10/04 02/08/04 -
Price 2.32 2.80 3.00 3.10 3.02 3.20 3.26 -
P/RPS 0.31 0.49 0.77 1.72 0.40 0.56 0.84 -48.45%
P/EPS 9.78 17.54 27.80 97.18 20.53 22.34 25.19 -46.68%
EY 10.23 5.70 3.60 1.03 4.87 4.48 3.97 87.63%
DY 6.47 1.79 1.67 0.00 4.97 1.56 1.53 160.81%
P/NAPS 0.61 0.75 0.80 0.83 0.81 0.87 0.88 -21.62%

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