[CCB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -45.74%
YoY- 162.96%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 556,807 438,952 298,818 144,772 658,566 503,246 334,608 40.20%
PBT 47,579 40,710 36,711 2,466 11,010 11,633 5,611 313.14%
Tax -794 -2,772 -2,698 1,573 -3,566 -1,996 -454 44.91%
NP 46,785 37,938 34,013 4,039 7,444 9,637 5,157 332.08%
-
NP to SH 46,785 37,938 34,013 4,039 7,444 9,637 5,157 332.08%
-
Tax Rate 1.67% 6.81% 7.35% -63.79% 32.39% 17.16% 8.09% -
Total Cost 510,022 401,014 264,805 140,733 651,122 493,609 329,451 33.64%
-
Net Worth 228,212 217,393 317,874 291,543 287,525 290,056 289,315 -14.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 146,077 141,033 141,049 - 10,073 5,035 5,036 834.47%
Div Payout % 312.23% 371.75% 414.69% - 135.32% 52.25% 97.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 228,212 217,393 317,874 291,543 287,525 290,056 289,315 -14.56%
NOSH 100,742 100,738 100,749 100,723 100,730 100,700 100,722 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.40% 8.64% 11.38% 2.79% 1.13% 1.91% 1.54% -
ROE 20.50% 17.45% 10.70% 1.39% 2.59% 3.32% 1.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 552.70 435.74 296.60 143.73 653.79 499.75 332.21 40.18%
EPS 46.44 37.66 33.76 4.01 7.39 9.57 5.12 332.02%
DPS 145.00 140.00 140.00 0.00 10.00 5.00 5.00 834.33%
NAPS 2.2653 2.158 3.1551 2.8945 2.8544 2.8804 2.8724 -14.57%
Adjusted Per Share Value based on latest NOSH - 100,723
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 552.69 435.71 296.61 143.70 653.70 499.52 332.13 40.20%
EPS 46.44 37.66 33.76 4.01 7.39 9.57 5.12 332.02%
DPS 145.00 139.99 140.01 0.00 10.00 5.00 5.00 834.33%
NAPS 2.2653 2.1579 3.1552 2.8939 2.854 2.8791 2.8718 -14.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.00 2.03 2.19 2.20 2.56 2.62 2.20 -
P/RPS 0.36 0.47 0.74 1.53 0.39 0.52 0.66 -33.11%
P/EPS 4.31 5.39 6.49 54.86 34.64 27.38 42.97 -78.26%
EY 23.22 18.55 15.42 1.82 2.89 3.65 2.33 359.88%
DY 72.50 68.97 63.93 0.00 3.91 1.91 2.27 896.13%
P/NAPS 0.88 0.94 0.69 0.76 0.90 0.91 0.77 9.26%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 -
Price 2.00 1.82 2.30 2.25 2.16 2.58 2.30 -
P/RPS 0.36 0.42 0.78 1.57 0.33 0.52 0.69 -35.06%
P/EPS 4.31 4.83 6.81 56.11 29.23 26.96 44.92 -78.89%
EY 23.22 20.69 14.68 1.78 3.42 3.71 2.23 373.46%
DY 72.50 76.92 60.87 0.00 4.63 1.94 2.17 926.36%
P/NAPS 0.88 0.84 0.73 0.78 0.76 0.90 0.80 6.52%

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