[CCB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.14%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 726,452 760,682 758,297 760,114 744,558 757,262 720,878 0.51%
PBT 35,164 33,428 24,806 20,685 21,987 25,588 24,499 27.27%
Tax -9,318 -9,520 -8,336 -8,032 -9,953 -10,766 -12,512 -17.85%
NP 25,846 23,908 16,470 12,653 12,034 14,822 11,987 66.97%
-
NP to SH 25,846 23,908 16,470 12,653 12,034 14,822 11,987 66.97%
-
Tax Rate 26.50% 28.48% 33.60% 38.83% 45.27% 42.07% 51.07% -
Total Cost 700,606 736,774 741,827 747,461 732,524 742,440 708,891 -0.78%
-
Net Worth 408,926 385,898 378,018 376,752 376,528 372,001 370,505 6.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 15,114 15,114 15,064 15,064 15,062 15,062 14,852 1.17%
Div Payout % 58.48% 63.22% 91.47% 119.06% 125.17% 101.62% 123.90% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 408,926 385,898 378,018 376,752 376,528 372,001 370,505 6.80%
NOSH 100,782 100,759 100,735 100,776 100,689 100,256 100,724 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.56% 3.14% 2.17% 1.66% 1.62% 1.96% 1.66% -
ROE 6.32% 6.20% 4.36% 3.36% 3.20% 3.98% 3.24% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 720.81 754.95 752.76 754.26 739.46 755.33 715.69 0.47%
EPS 25.65 23.73 16.35 12.56 11.95 14.78 11.90 66.94%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 14.75 1.12%
NAPS 4.0575 3.8299 3.7526 3.7385 3.7395 3.7105 3.6784 6.76%
Adjusted Per Share Value based on latest NOSH - 100,776
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 721.08 755.06 752.69 754.49 739.05 751.66 715.55 0.51%
EPS 25.65 23.73 16.35 12.56 11.95 14.71 11.90 66.94%
DPS 15.00 15.00 14.95 14.95 14.95 14.95 14.74 1.17%
NAPS 4.059 3.8304 3.7522 3.7397 3.7374 3.6925 3.6777 6.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.40 2.42 2.90 3.00 2.95 3.08 3.20 -
P/RPS 0.33 0.32 0.39 0.40 0.40 0.41 0.45 -18.69%
P/EPS 9.36 10.20 17.74 23.89 24.68 20.83 26.89 -50.54%
EY 10.69 9.80 5.64 4.19 4.05 4.80 3.72 102.25%
DY 6.25 6.20 5.17 5.00 5.08 4.87 4.61 22.51%
P/NAPS 0.59 0.63 0.77 0.80 0.79 0.83 0.87 -22.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 10/05/06 27/02/06 09/11/05 25/07/05 09/05/05 17/02/05 29/10/04 -
Price 2.43 2.32 2.80 3.00 3.10 3.02 3.20 -
P/RPS 0.34 0.31 0.37 0.40 0.42 0.40 0.45 -17.05%
P/EPS 9.48 9.78 17.13 23.89 25.94 20.43 26.89 -50.12%
EY 10.55 10.23 5.84 4.19 3.86 4.90 3.72 100.48%
DY 6.17 6.47 5.36 5.00 4.84 4.97 4.61 21.46%
P/NAPS 0.60 0.61 0.75 0.80 0.83 0.81 0.87 -21.95%

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