[CCB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 125.4%
YoY- 503.6%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 124,160 123,800 115,326 117,855 140,134 154,046 144,772 -9.72%
PBT 9,919 14,965 5,031 6,869 3,999 34,246 2,466 152.70%
Tax -2,318 -4,068 -418 1,978 -74 -4,272 1,573 -
NP 7,601 10,897 4,613 8,847 3,925 29,974 4,039 52.36%
-
NP to SH 7,601 10,897 4,613 8,847 3,925 29,974 4,039 52.36%
-
Tax Rate 23.37% 27.18% 8.31% -28.80% 1.85% 12.47% -63.79% -
Total Cost 116,559 112,903 110,713 109,008 136,209 124,072 140,733 -11.79%
-
Net Worth 153,199 239,864 232,775 228,258 217,183 317,885 291,543 -34.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 125,889 - 5,038 - 141,054 - -
Div Payout % - 1,155.27% - 56.95% - 470.59% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 153,199 239,864 232,775 228,258 217,183 317,885 291,543 -34.85%
NOSH 100,809 100,711 100,720 100,763 100,641 100,752 100,723 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.12% 8.80% 4.00% 7.51% 2.80% 19.46% 2.79% -
ROE 4.96% 4.54% 1.98% 3.88% 1.81% 9.43% 1.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.16 122.93 114.50 116.96 139.24 152.89 143.73 -9.77%
EPS 7.54 10.82 4.58 8.78 3.90 29.75 4.01 52.28%
DPS 0.00 125.00 0.00 5.00 0.00 140.00 0.00 -
NAPS 1.5197 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 -34.89%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 123.24 122.88 114.47 116.98 139.10 152.91 143.70 -9.72%
EPS 7.54 10.82 4.58 8.78 3.90 29.75 4.01 52.28%
DPS 0.00 124.96 0.00 5.00 0.00 140.01 0.00 -
NAPS 1.5207 2.3809 2.3105 2.2657 2.1558 3.1553 2.8939 -34.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.43 2.62 2.05 2.00 2.03 2.19 2.20 -
P/RPS 2.78 2.13 1.79 1.71 1.46 1.43 1.53 48.84%
P/EPS 45.49 24.21 44.76 22.78 52.05 7.36 54.86 -11.72%
EY 2.20 4.13 2.23 4.39 1.92 13.58 1.82 13.46%
DY 0.00 47.71 0.00 2.50 0.00 63.93 0.00 -
P/NAPS 2.26 1.10 0.89 0.88 0.94 0.69 0.76 106.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 -
Price 3.40 2.66 2.18 2.00 1.82 2.30 2.25 -
P/RPS 2.76 2.16 1.90 1.71 1.31 1.50 1.57 45.60%
P/EPS 45.09 24.58 47.60 22.78 46.67 7.73 56.11 -13.55%
EY 2.22 4.07 2.10 4.39 2.14 12.93 1.78 15.85%
DY 0.00 46.99 0.00 2.50 0.00 60.87 0.00 -
P/NAPS 2.24 1.12 0.94 0.88 0.84 0.73 0.78 101.90%

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