[CCB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -40.28%
YoY- -22.09%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 497,641 466,320 481,141 497,115 527,361 556,807 594,273 -11.16%
PBT 40,169 36,497 36,784 30,864 50,145 47,580 40,089 0.13%
Tax -9,874 -8,357 -4,826 -2,582 -2,786 -795 -4,343 72.98%
NP 30,295 28,140 31,958 28,282 47,359 46,785 35,746 -10.45%
-
NP to SH 30,295 28,140 31,958 28,282 47,359 46,785 35,746 -10.45%
-
Tax Rate 24.58% 22.90% 13.12% 8.37% 5.56% 1.67% 10.83% -
Total Cost 467,346 438,180 449,183 468,833 480,002 510,022 558,527 -11.21%
-
Net Worth 174,372 158,147 153,199 239,864 232,775 228,258 217,183 -13.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 130,927 130,927 130,927 130,927 146,092 146,092 146,083 -7.04%
Div Payout % 432.18% 465.27% 409.69% 462.94% 308.48% 312.26% 408.67% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 174,372 158,147 153,199 239,864 232,775 228,258 217,183 -13.62%
NOSH 100,700 100,763 100,809 100,711 100,720 100,763 100,641 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.09% 6.03% 6.64% 5.69% 8.98% 8.40% 6.02% -
ROE 17.37% 17.79% 20.86% 11.79% 20.35% 20.50% 16.46% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 494.18 462.79 477.28 493.60 523.59 552.59 590.49 -11.20%
EPS 30.08 27.93 31.70 28.08 47.02 46.43 35.52 -10.49%
DPS 130.00 130.00 130.00 130.00 145.00 145.00 145.00 -7.02%
NAPS 1.7316 1.5695 1.5197 2.3817 2.3111 2.2653 2.158 -13.66%
Adjusted Per Share Value based on latest NOSH - 100,711
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 493.96 462.87 477.58 493.44 523.46 552.69 589.88 -11.16%
EPS 30.07 27.93 31.72 28.07 47.01 46.44 35.48 -10.45%
DPS 129.96 129.96 129.96 129.96 145.01 145.01 145.00 -7.04%
NAPS 1.7308 1.5698 1.5207 2.3809 2.3105 2.2657 2.1558 -13.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.26 4.13 3.43 2.62 2.05 2.00 2.03 -
P/RPS 1.06 0.89 0.72 0.53 0.39 0.36 0.34 113.55%
P/EPS 17.48 14.79 10.82 9.33 4.36 4.31 5.72 110.72%
EY 5.72 6.76 9.24 10.72 22.94 23.22 17.50 -52.58%
DY 24.71 31.48 37.90 49.62 70.73 72.50 71.43 -50.75%
P/NAPS 3.04 2.63 2.26 1.10 0.89 0.88 0.94 118.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 -
Price 5.15 4.15 3.40 2.66 2.18 2.00 1.82 -
P/RPS 1.04 0.90 0.71 0.54 0.42 0.36 0.31 124.26%
P/EPS 17.12 14.86 10.73 9.47 4.64 4.31 5.12 123.77%
EY 5.84 6.73 9.32 10.56 21.57 23.22 19.52 -55.30%
DY 25.24 31.33 38.24 48.87 66.51 72.50 79.67 -53.56%
P/NAPS 2.97 2.64 2.24 1.12 0.94 0.88 0.84 132.26%

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