[CCB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.84%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 156,031 161,023 146,647 103,034 124,160 123,800 115,326 22.30%
PBT 12,444 7,168 8,703 6,582 9,919 14,965 5,031 82.79%
Tax -2,820 -1,279 -1,935 -1,553 -2,318 -4,068 -418 256.62%
NP 9,624 5,889 6,768 5,029 7,601 10,897 4,613 63.20%
-
NP to SH 9,624 5,889 6,768 5,029 7,601 10,897 4,613 63.20%
-
Tax Rate 22.66% 17.84% 22.23% 23.59% 23.37% 27.18% 8.31% -
Total Cost 146,407 155,134 139,879 98,005 116,559 112,903 110,713 20.45%
-
Net Worth 180,883 175,685 174,372 158,147 153,199 239,864 232,775 -15.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 5,033 - 5,038 - 125,889 - -
Div Payout % - 85.47% - 100.18% - 1,155.27% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,883 175,685 174,372 158,147 153,199 239,864 232,775 -15.46%
NOSH 100,765 100,667 100,700 100,763 100,809 100,711 100,720 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.17% 3.66% 4.62% 4.88% 6.12% 8.80% 4.00% -
ROE 5.32% 3.35% 3.88% 3.18% 4.96% 4.54% 1.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 154.85 159.95 145.63 102.25 123.16 122.93 114.50 22.27%
EPS 9.55 5.85 6.72 4.99 7.54 10.82 4.58 63.14%
DPS 0.00 5.00 0.00 5.00 0.00 125.00 0.00 -
NAPS 1.7951 1.7452 1.7316 1.5695 1.5197 2.3817 2.3111 -15.48%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 154.88 159.83 145.56 102.27 123.24 122.88 114.47 22.30%
EPS 9.55 5.85 6.72 4.99 7.54 10.82 4.58 63.14%
DPS 0.00 5.00 0.00 5.00 0.00 124.96 0.00 -
NAPS 1.7955 1.7439 1.7308 1.5698 1.5207 2.3809 2.3105 -15.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.88 6.20 5.26 4.13 3.43 2.62 2.05 -
P/RPS 3.15 3.88 3.61 4.04 2.78 2.13 1.79 45.70%
P/EPS 51.09 105.98 78.26 82.75 45.49 24.21 44.76 9.20%
EY 1.96 0.94 1.28 1.21 2.20 4.13 2.23 -8.23%
DY 0.00 0.81 0.00 1.21 0.00 47.71 0.00 -
P/NAPS 2.72 3.55 3.04 2.63 2.26 1.10 0.89 110.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 -
Price 4.82 7.46 5.15 4.15 3.40 2.66 2.18 -
P/RPS 3.11 4.66 3.54 4.06 2.76 2.16 1.90 38.84%
P/EPS 50.47 127.52 76.63 83.15 45.09 24.58 47.60 3.97%
EY 1.98 0.78 1.31 1.20 2.22 4.07 2.10 -3.84%
DY 0.00 0.67 0.00 1.20 0.00 46.99 0.00 -
P/NAPS 2.69 4.27 2.97 2.64 2.24 1.12 0.94 101.43%

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