[CCB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.53%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 594,758 589,246 566,735 534,864 497,641 466,320 481,141 15.19%
PBT 36,147 35,031 34,897 32,372 40,169 36,497 36,784 -1.15%
Tax -8,263 -8,223 -7,587 -7,085 -9,874 -8,357 -4,826 43.16%
NP 27,884 26,808 27,310 25,287 30,295 28,140 31,958 -8.69%
-
NP to SH 27,884 26,808 27,310 25,287 30,295 28,140 31,958 -8.69%
-
Tax Rate 22.86% 23.47% 21.74% 21.89% 24.58% 22.90% 13.12% -
Total Cost 566,874 562,438 539,425 509,577 467,346 438,180 449,183 16.79%
-
Net Worth 183,110 176,220 180,883 175,685 174,372 158,147 153,199 12.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,074 10,074 10,071 10,071 130,927 130,927 130,927 -81.93%
Div Payout % 36.13% 37.58% 36.88% 39.83% 432.18% 465.27% 409.69% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 183,110 176,220 180,883 175,685 174,372 158,147 153,199 12.63%
NOSH 100,693 100,824 100,765 100,667 100,700 100,763 100,809 -0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.69% 4.55% 4.82% 4.73% 6.09% 6.03% 6.64% -
ROE 15.23% 15.21% 15.10% 14.39% 17.37% 17.79% 20.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 590.66 584.43 562.43 531.32 494.18 462.79 477.28 15.28%
EPS 27.69 26.59 27.10 25.12 30.08 27.93 31.70 -8.62%
DPS 10.00 10.00 10.00 10.00 130.00 130.00 130.00 -81.94%
NAPS 1.8185 1.7478 1.7951 1.7452 1.7316 1.5695 1.5197 12.72%
Adjusted Per Share Value based on latest NOSH - 100,667
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 590.36 584.89 562.54 530.91 493.96 462.87 477.58 15.19%
EPS 27.68 26.61 27.11 25.10 30.07 27.93 31.72 -8.68%
DPS 10.00 10.00 10.00 10.00 129.96 129.96 129.96 -81.93%
NAPS 1.8176 1.7492 1.7955 1.7439 1.7308 1.5698 1.5207 12.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.72 4.30 4.88 6.20 5.26 4.13 3.43 -
P/RPS 0.80 0.74 0.87 1.17 1.06 0.89 0.72 7.28%
P/EPS 17.04 16.17 18.01 24.68 17.48 14.79 10.82 35.39%
EY 5.87 6.18 5.55 4.05 5.72 6.76 9.24 -26.12%
DY 2.12 2.33 2.05 1.61 24.71 31.48 37.90 -85.39%
P/NAPS 2.60 2.46 2.72 3.55 3.04 2.63 2.26 9.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 24/02/11 03/11/10 22/07/10 27/04/10 23/02/10 05/11/09 -
Price 4.50 4.67 4.82 7.46 5.15 4.15 3.40 -
P/RPS 0.76 0.80 0.86 1.40 1.04 0.90 0.71 4.64%
P/EPS 16.25 17.56 17.78 29.70 17.12 14.86 10.73 31.91%
EY 6.15 5.69 5.62 3.37 5.84 6.73 9.32 -24.22%
DY 2.22 2.14 2.07 1.34 25.24 31.33 38.24 -85.03%
P/NAPS 2.47 2.67 2.69 4.27 2.97 2.64 2.24 6.73%

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