[CCB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -52.96%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 188,214 178,627 152,159 125,545 156,031 161,023 146,647 18.08%
PBT 11,181 7,369 9,819 6,716 12,444 7,168 8,703 18.16%
Tax -5,250 -853 -1,975 -2,189 -2,820 -1,279 -1,935 94.41%
NP 5,931 6,516 7,844 4,527 9,624 5,889 6,768 -8.41%
-
NP to SH 5,931 6,516 7,844 4,527 9,624 5,889 6,768 -8.41%
-
Tax Rate 46.95% 11.58% 20.11% 32.59% 22.66% 17.84% 22.23% -
Total Cost 182,283 172,111 144,315 121,018 146,407 155,134 139,879 19.28%
-
Net Worth 186,287 185,308 183,110 176,220 180,883 175,685 174,372 4.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,035 - 5,041 - 5,033 - -
Div Payout % - 77.28% - 111.36% - 85.47% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 186,287 185,308 183,110 176,220 180,883 175,685 174,372 4.50%
NOSH 100,696 100,710 100,693 100,824 100,765 100,667 100,700 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.15% 3.65% 5.16% 3.61% 6.17% 3.66% 4.62% -
ROE 3.18% 3.52% 4.28% 2.57% 5.32% 3.35% 3.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 186.91 177.37 151.11 124.52 154.85 159.95 145.63 18.08%
EPS 5.89 6.47 7.79 4.49 9.55 5.85 6.72 -8.40%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.85 1.84 1.8185 1.7478 1.7951 1.7452 1.7316 4.50%
Adjusted Per Share Value based on latest NOSH - 100,824
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 186.82 177.31 151.03 124.62 154.88 159.83 145.56 18.08%
EPS 5.89 6.47 7.79 4.49 9.55 5.85 6.72 -8.40%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.8491 1.8394 1.8176 1.7492 1.7955 1.7439 1.7308 4.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.28 4.56 4.72 4.30 4.88 6.20 5.26 -
P/RPS 1.75 2.57 3.12 3.45 3.15 3.88 3.61 -38.26%
P/EPS 55.69 70.48 60.59 95.77 51.09 105.98 78.26 -20.27%
EY 1.80 1.42 1.65 1.04 1.96 0.94 1.28 25.49%
DY 0.00 1.10 0.00 1.16 0.00 0.81 0.00 -
P/NAPS 1.77 2.48 2.60 2.46 2.72 3.55 3.04 -30.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 25/07/11 20/04/11 24/02/11 03/11/10 22/07/10 27/04/10 -
Price 3.37 4.40 4.50 4.67 4.82 7.46 5.15 -
P/RPS 1.80 2.48 2.98 3.75 3.11 4.66 3.54 -36.26%
P/EPS 57.22 68.01 57.77 104.01 50.47 127.52 76.63 -17.67%
EY 1.75 1.47 1.73 0.96 1.98 0.78 1.31 21.27%
DY 0.00 1.14 0.00 1.07 0.00 0.67 0.00 -
P/NAPS 1.82 2.39 2.47 2.67 2.69 4.27 2.97 -27.83%

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