[CCB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.25%
YoY- 93.66%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 161,023 146,647 103,034 124,160 123,800 115,326 117,855 23.19%
PBT 7,168 8,703 6,582 9,919 14,965 5,031 6,869 2.88%
Tax -1,279 -1,935 -1,553 -2,318 -4,068 -418 1,978 -
NP 5,889 6,768 5,029 7,601 10,897 4,613 8,847 -23.82%
-
NP to SH 5,889 6,768 5,029 7,601 10,897 4,613 8,847 -23.82%
-
Tax Rate 17.84% 22.23% 23.59% 23.37% 27.18% 8.31% -28.80% -
Total Cost 155,134 139,879 98,005 116,559 112,903 110,713 109,008 26.60%
-
Net Worth 175,685 174,372 158,147 153,199 239,864 232,775 228,258 -16.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,033 - 5,038 - 125,889 - 5,038 -0.06%
Div Payout % 85.47% - 100.18% - 1,155.27% - 56.95% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,685 174,372 158,147 153,199 239,864 232,775 228,258 -16.05%
NOSH 100,667 100,700 100,763 100,809 100,711 100,720 100,763 -0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.66% 4.62% 4.88% 6.12% 8.80% 4.00% 7.51% -
ROE 3.35% 3.88% 3.18% 4.96% 4.54% 1.98% 3.88% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 159.95 145.63 102.25 123.16 122.93 114.50 116.96 23.27%
EPS 5.85 6.72 4.99 7.54 10.82 4.58 8.78 -23.77%
DPS 5.00 0.00 5.00 0.00 125.00 0.00 5.00 0.00%
NAPS 1.7452 1.7316 1.5695 1.5197 2.3817 2.3111 2.2653 -16.00%
Adjusted Per Share Value based on latest NOSH - 100,809
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 159.83 145.56 102.27 123.24 122.88 114.47 116.98 23.20%
EPS 5.85 6.72 4.99 7.54 10.82 4.58 8.78 -23.77%
DPS 5.00 0.00 5.00 0.00 124.96 0.00 5.00 0.00%
NAPS 1.7439 1.7308 1.5698 1.5207 2.3809 2.3105 2.2657 -16.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.20 5.26 4.13 3.43 2.62 2.05 2.00 -
P/RPS 3.88 3.61 4.04 2.78 2.13 1.79 1.71 72.93%
P/EPS 105.98 78.26 82.75 45.49 24.21 44.76 22.78 179.47%
EY 0.94 1.28 1.21 2.20 4.13 2.23 4.39 -64.30%
DY 0.81 0.00 1.21 0.00 47.71 0.00 2.50 -52.92%
P/NAPS 3.55 3.04 2.63 2.26 1.10 0.89 0.88 154.06%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 -
Price 7.46 5.15 4.15 3.40 2.66 2.18 2.00 -
P/RPS 4.66 3.54 4.06 2.76 2.16 1.90 1.71 95.45%
P/EPS 127.52 76.63 83.15 45.09 24.58 47.60 22.78 216.26%
EY 0.78 1.31 1.20 2.22 4.07 2.10 4.39 -68.49%
DY 0.67 0.00 1.20 0.00 46.99 0.00 2.50 -58.53%
P/NAPS 4.27 2.97 2.64 2.24 1.12 0.94 0.88 187.44%

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