[CCB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.73%
YoY- 90.0%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 622,777 645,990 658,567 662,046 659,063 650,540 640,574 -1.86%
PBT 42,112 11,060 11,011 45,562 41,066 47,652 51,843 -12.95%
Tax -5,811 -1,112 -3,566 -4,180 -3,352 -5,570 -6,147 -3.68%
NP 36,301 9,948 7,445 41,382 37,714 42,082 45,696 -14.23%
-
NP to SH 36,301 9,948 7,445 41,382 37,714 42,082 45,696 -14.23%
-
Tax Rate 13.80% 10.05% 32.39% 9.17% 8.16% 11.69% 11.86% -
Total Cost 586,476 636,042 651,122 620,664 621,349 608,458 594,878 -0.94%
-
Net Worth 317,885 291,543 287,142 289,981 289,720 289,717 287,306 6.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 146,083 10,072 10,072 10,080 10,080 214,584 214,584 -22.63%
Div Payout % 402.42% 101.26% 135.30% 24.36% 26.73% 509.92% 469.59% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 317,885 291,543 287,142 289,981 289,720 289,717 287,306 6.98%
NOSH 100,752 100,723 100,596 100,674 100,863 101,052 100,745 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.83% 1.54% 1.13% 6.25% 5.72% 6.47% 7.13% -
ROE 11.42% 3.41% 2.59% 14.27% 13.02% 14.53% 15.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 618.12 641.35 654.66 657.61 653.42 643.76 635.83 -1.86%
EPS 36.03 9.88 7.40 41.10 37.39 41.64 45.36 -14.24%
DPS 145.00 10.00 10.00 10.00 10.00 213.00 213.00 -22.63%
NAPS 3.1551 2.8945 2.8544 2.8804 2.8724 2.867 2.8518 6.97%
Adjusted Per Share Value based on latest NOSH - 100,674
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 618.17 641.21 653.70 657.15 654.19 645.73 635.84 -1.86%
EPS 36.03 9.87 7.39 41.08 37.44 41.77 45.36 -14.24%
DPS 145.00 10.00 10.00 10.01 10.01 213.00 213.00 -22.63%
NAPS 3.1553 2.8939 2.8502 2.8784 2.8758 2.8758 2.8518 6.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.19 2.20 2.56 2.62 2.20 2.29 2.15 -
P/RPS 0.35 0.34 0.39 0.40 0.34 0.36 0.34 1.95%
P/EPS 6.08 22.27 34.59 6.37 5.88 5.50 4.74 18.07%
EY 16.45 4.49 2.89 15.69 17.00 18.18 21.10 -15.30%
DY 66.21 4.55 3.91 3.82 4.55 93.01 99.07 -23.57%
P/NAPS 0.69 0.76 0.90 0.91 0.77 0.80 0.75 -5.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 27/02/07 -
Price 2.30 2.25 2.16 2.58 2.30 2.60 2.25 -
P/RPS 0.37 0.35 0.33 0.39 0.35 0.40 0.35 3.77%
P/EPS 6.38 22.78 29.19 6.28 6.15 6.24 4.96 18.29%
EY 15.67 4.39 3.43 15.93 16.26 16.02 20.16 -15.47%
DY 63.04 4.44 4.63 3.88 4.35 81.92 94.67 -23.76%
P/NAPS 0.73 0.78 0.76 0.90 0.80 0.91 0.79 -5.13%

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