[CCB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.79%
YoY- 32.24%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 659,063 650,540 640,574 667,896 682,367 726,452 760,682 -9.14%
PBT 41,066 47,652 51,843 28,638 34,494 35,164 33,428 14.74%
Tax -3,352 -5,570 -6,147 -6,858 -8,318 -9,318 -9,520 -50.23%
NP 37,714 42,082 45,696 21,780 26,176 25,846 23,908 35.62%
-
NP to SH 37,714 42,082 45,696 21,780 26,176 25,846 23,908 35.62%
-
Tax Rate 8.16% 11.69% 11.86% 23.95% 24.11% 26.50% 28.48% -
Total Cost 621,349 608,458 594,878 646,116 656,191 700,606 736,774 -10.76%
-
Net Worth 289,720 289,717 287,306 254,296 405,615 408,926 385,898 -17.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,080 214,584 214,584 219,623 219,623 15,114 15,114 -23.72%
Div Payout % 26.73% 509.92% 469.59% 1,008.37% 839.03% 58.48% 63.22% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 289,720 289,717 287,306 254,296 405,615 408,926 385,898 -17.43%
NOSH 100,863 101,052 100,745 100,246 100,744 100,782 100,759 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.72% 6.47% 7.13% 3.26% 3.84% 3.56% 3.14% -
ROE 13.02% 14.53% 15.90% 8.56% 6.45% 6.32% 6.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 653.42 643.76 635.83 666.25 677.33 720.81 754.95 -9.20%
EPS 37.39 41.64 45.36 21.73 25.98 25.65 23.73 35.51%
DPS 10.00 213.00 213.00 218.00 218.00 15.00 15.00 -23.74%
NAPS 2.8724 2.867 2.8518 2.5367 4.0262 4.0575 3.8299 -17.49%
Adjusted Per Share Value based on latest NOSH - 100,246
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 654.19 645.73 635.84 662.96 677.32 721.08 755.06 -9.14%
EPS 37.44 41.77 45.36 21.62 25.98 25.65 23.73 35.64%
DPS 10.01 213.00 213.00 218.00 218.00 15.00 15.00 -23.69%
NAPS 2.8758 2.8758 2.8518 2.5242 4.0262 4.059 3.8304 -17.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.20 2.29 2.15 2.08 2.28 2.40 2.42 -
P/RPS 0.34 0.36 0.34 0.31 0.34 0.33 0.32 4.13%
P/EPS 5.88 5.50 4.74 9.57 8.78 9.36 10.20 -30.80%
EY 17.00 18.18 21.10 10.45 11.40 10.69 9.80 44.51%
DY 4.55 93.01 99.07 104.81 95.61 6.25 6.20 -18.68%
P/NAPS 0.77 0.80 0.75 0.82 0.57 0.59 0.63 14.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 -
Price 2.30 2.60 2.25 2.29 2.45 2.43 2.32 -
P/RPS 0.35 0.40 0.35 0.34 0.36 0.34 0.31 8.45%
P/EPS 6.15 6.24 4.96 10.54 9.43 9.48 9.78 -26.66%
EY 16.26 16.02 20.16 9.49 10.61 10.55 10.23 36.31%
DY 4.35 81.92 94.67 95.20 88.98 6.17 6.47 -23.30%
P/NAPS 0.80 0.91 0.79 0.90 0.61 0.60 0.61 19.87%

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