[CCB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -1.53%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 497,115 527,361 556,807 594,273 622,777 645,990 658,567 -17.11%
PBT 30,864 50,145 47,580 40,089 42,112 11,060 11,011 98.92%
Tax -2,582 -2,786 -795 -4,343 -5,811 -1,112 -3,566 -19.38%
NP 28,282 47,359 46,785 35,746 36,301 9,948 7,445 143.65%
-
NP to SH 28,282 47,359 46,785 35,746 36,301 9,948 7,445 143.65%
-
Tax Rate 8.37% 5.56% 1.67% 10.83% 13.80% 10.05% 32.39% -
Total Cost 468,833 480,002 510,022 558,527 586,476 636,042 651,122 -19.68%
-
Net Worth 239,864 232,775 228,258 217,183 317,885 291,543 287,142 -11.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 130,927 146,092 146,092 146,083 146,083 10,072 10,072 453.71%
Div Payout % 462.94% 308.48% 312.26% 408.67% 402.42% 101.26% 135.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 239,864 232,775 228,258 217,183 317,885 291,543 287,142 -11.31%
NOSH 100,711 100,720 100,763 100,641 100,752 100,723 100,596 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.69% 8.98% 8.40% 6.02% 5.83% 1.54% 1.13% -
ROE 11.79% 20.35% 20.50% 16.46% 11.42% 3.41% 2.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 493.60 523.59 552.59 590.49 618.12 641.35 654.66 -17.17%
EPS 28.08 47.02 46.43 35.52 36.03 9.88 7.40 143.47%
DPS 130.00 145.00 145.00 145.00 145.00 10.00 10.00 453.74%
NAPS 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 2.8544 -11.37%
Adjusted Per Share Value based on latest NOSH - 100,641
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 493.44 523.46 552.69 589.88 618.17 641.21 653.70 -17.11%
EPS 28.07 47.01 46.44 35.48 36.03 9.87 7.39 143.64%
DPS 129.96 145.01 145.01 145.00 145.00 10.00 10.00 453.62%
NAPS 2.3809 2.3105 2.2657 2.1558 3.1553 2.8939 2.8502 -11.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.62 2.05 2.00 2.03 2.19 2.20 2.56 -
P/RPS 0.53 0.39 0.36 0.34 0.35 0.34 0.39 22.71%
P/EPS 9.33 4.36 4.31 5.72 6.08 22.27 34.59 -58.28%
EY 10.72 22.94 23.22 17.50 16.45 4.49 2.89 139.81%
DY 49.62 70.73 72.50 71.43 66.21 4.55 3.91 444.91%
P/NAPS 1.10 0.89 0.88 0.94 0.69 0.76 0.90 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 -
Price 2.66 2.18 2.00 1.82 2.30 2.25 2.16 -
P/RPS 0.54 0.42 0.36 0.31 0.37 0.35 0.33 38.90%
P/EPS 9.47 4.64 4.31 5.12 6.38 22.78 29.19 -52.81%
EY 10.56 21.57 23.22 19.52 15.67 4.39 3.43 111.77%
DY 48.87 66.51 72.50 79.67 63.04 4.44 4.63 381.87%
P/NAPS 1.12 0.94 0.88 0.84 0.73 0.78 0.76 29.53%

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