[CCB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -10.38%
YoY- 44.08%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 645,990 658,567 662,046 659,063 650,540 640,574 667,896 -2.19%
PBT 11,060 11,011 45,562 41,066 47,652 51,843 28,638 -46.93%
Tax -1,112 -3,566 -4,180 -3,352 -5,570 -6,147 -6,858 -70.23%
NP 9,948 7,445 41,382 37,714 42,082 45,696 21,780 -40.66%
-
NP to SH 9,948 7,445 41,382 37,714 42,082 45,696 21,780 -40.66%
-
Tax Rate 10.05% 32.39% 9.17% 8.16% 11.69% 11.86% 23.95% -
Total Cost 636,042 651,122 620,664 621,349 608,458 594,878 646,116 -1.04%
-
Net Worth 291,543 287,142 289,981 289,720 289,717 287,306 254,296 9.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,072 10,072 10,080 10,080 214,584 214,584 219,623 -87.16%
Div Payout % 101.26% 135.30% 24.36% 26.73% 509.92% 469.59% 1,008.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 291,543 287,142 289,981 289,720 289,717 287,306 254,296 9.53%
NOSH 100,723 100,596 100,674 100,863 101,052 100,745 100,246 0.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.54% 1.13% 6.25% 5.72% 6.47% 7.13% 3.26% -
ROE 3.41% 2.59% 14.27% 13.02% 14.53% 15.90% 8.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 641.35 654.66 657.61 653.42 643.76 635.83 666.25 -2.50%
EPS 9.88 7.40 41.10 37.39 41.64 45.36 21.73 -40.84%
DPS 10.00 10.00 10.00 10.00 213.00 213.00 218.00 -87.16%
NAPS 2.8945 2.8544 2.8804 2.8724 2.867 2.8518 2.5367 9.18%
Adjusted Per Share Value based on latest NOSH - 100,863
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 641.21 653.70 657.15 654.19 645.73 635.84 662.96 -2.19%
EPS 9.87 7.39 41.08 37.44 41.77 45.36 21.62 -40.68%
DPS 10.00 10.00 10.01 10.01 213.00 213.00 218.00 -87.16%
NAPS 2.8939 2.8502 2.8784 2.8758 2.8758 2.8518 2.5242 9.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.20 2.56 2.62 2.20 2.29 2.15 2.08 -
P/RPS 0.34 0.39 0.40 0.34 0.36 0.34 0.31 6.34%
P/EPS 22.27 34.59 6.37 5.88 5.50 4.74 9.57 75.51%
EY 4.49 2.89 15.69 17.00 18.18 21.10 10.45 -43.03%
DY 4.55 3.91 3.82 4.55 93.01 99.07 104.81 -87.62%
P/NAPS 0.76 0.90 0.91 0.77 0.80 0.75 0.82 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 27/02/07 13/11/06 -
Price 2.25 2.16 2.58 2.30 2.60 2.25 2.29 -
P/RPS 0.35 0.33 0.39 0.35 0.40 0.35 0.34 1.94%
P/EPS 22.78 29.19 6.28 6.15 6.24 4.96 10.54 67.08%
EY 4.39 3.43 15.93 16.26 16.02 20.16 9.49 -40.15%
DY 4.44 4.63 3.88 4.35 81.92 94.67 95.20 -87.01%
P/NAPS 0.78 0.76 0.90 0.80 0.91 0.79 0.90 -9.09%

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