[CCB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.28%
YoY- 106.88%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 650,540 640,574 667,896 682,367 726,452 760,682 758,297 -9.72%
PBT 47,652 51,843 28,638 34,494 35,164 33,428 24,806 54.59%
Tax -5,570 -6,147 -6,858 -8,318 -9,318 -9,520 -8,336 -23.58%
NP 42,082 45,696 21,780 26,176 25,846 23,908 16,470 87.00%
-
NP to SH 42,082 45,696 21,780 26,176 25,846 23,908 16,470 87.00%
-
Tax Rate 11.69% 11.86% 23.95% 24.11% 26.50% 28.48% 33.60% -
Total Cost 608,458 594,878 646,116 656,191 700,606 736,774 741,827 -12.38%
-
Net Worth 289,717 287,306 254,296 405,615 408,926 385,898 378,018 -16.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 214,584 214,584 219,623 219,623 15,114 15,114 15,064 488.58%
Div Payout % 509.92% 469.59% 1,008.37% 839.03% 58.48% 63.22% 91.47% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 289,717 287,306 254,296 405,615 408,926 385,898 378,018 -16.26%
NOSH 101,052 100,745 100,246 100,744 100,782 100,759 100,735 0.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.47% 7.13% 3.26% 3.84% 3.56% 3.14% 2.17% -
ROE 14.53% 15.90% 8.56% 6.45% 6.32% 6.20% 4.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 643.76 635.83 666.25 677.33 720.81 754.95 752.76 -9.91%
EPS 41.64 45.36 21.73 25.98 25.65 23.73 16.35 86.59%
DPS 213.00 213.00 218.00 218.00 15.00 15.00 15.00 487.34%
NAPS 2.867 2.8518 2.5367 4.0262 4.0575 3.8299 3.7526 -16.44%
Adjusted Per Share Value based on latest NOSH - 100,744
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 645.73 635.84 662.96 677.32 721.08 755.06 752.69 -9.72%
EPS 41.77 45.36 21.62 25.98 25.65 23.73 16.35 86.98%
DPS 213.00 213.00 218.00 218.00 15.00 15.00 14.95 488.65%
NAPS 2.8758 2.8518 2.5242 4.0262 4.059 3.8304 3.7522 -16.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.29 2.15 2.08 2.28 2.40 2.42 2.90 -
P/RPS 0.36 0.34 0.31 0.34 0.33 0.32 0.39 -5.20%
P/EPS 5.50 4.74 9.57 8.78 9.36 10.20 17.74 -54.22%
EY 18.18 21.10 10.45 11.40 10.69 9.80 5.64 118.36%
DY 93.01 99.07 104.81 95.61 6.25 6.20 5.17 587.79%
P/NAPS 0.80 0.75 0.82 0.57 0.59 0.63 0.77 2.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 -
Price 2.60 2.25 2.29 2.45 2.43 2.32 2.80 -
P/RPS 0.40 0.35 0.34 0.36 0.34 0.31 0.37 5.33%
P/EPS 6.24 4.96 10.54 9.43 9.48 9.78 17.13 -49.02%
EY 16.02 20.16 9.49 10.61 10.55 10.23 5.84 96.08%
DY 81.92 94.67 95.20 88.98 6.17 6.47 5.36 516.88%
P/NAPS 0.91 0.79 0.90 0.61 0.60 0.61 0.75 13.77%

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