[CCB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.0%
YoY- -10.6%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 534,864 497,641 466,320 481,141 497,115 527,361 556,807 -2.65%
PBT 32,372 40,169 36,497 36,784 30,864 50,145 47,580 -22.69%
Tax -7,085 -9,874 -8,357 -4,826 -2,582 -2,786 -795 331.57%
NP 25,287 30,295 28,140 31,958 28,282 47,359 46,785 -33.72%
-
NP to SH 25,287 30,295 28,140 31,958 28,282 47,359 46,785 -33.72%
-
Tax Rate 21.89% 24.58% 22.90% 13.12% 8.37% 5.56% 1.67% -
Total Cost 509,577 467,346 438,180 449,183 468,833 480,002 510,022 -0.05%
-
Net Worth 175,685 174,372 158,147 153,199 239,864 232,775 228,258 -16.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,071 130,927 130,927 130,927 130,927 146,092 146,092 -83.26%
Div Payout % 39.83% 432.18% 465.27% 409.69% 462.94% 308.48% 312.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,685 174,372 158,147 153,199 239,864 232,775 228,258 -16.05%
NOSH 100,667 100,700 100,763 100,809 100,711 100,720 100,763 -0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.73% 6.09% 6.03% 6.64% 5.69% 8.98% 8.40% -
ROE 14.39% 17.37% 17.79% 20.86% 11.79% 20.35% 20.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 531.32 494.18 462.79 477.28 493.60 523.59 552.59 -2.58%
EPS 25.12 30.08 27.93 31.70 28.08 47.02 46.43 -33.67%
DPS 10.00 130.00 130.00 130.00 130.00 145.00 145.00 -83.26%
NAPS 1.7452 1.7316 1.5695 1.5197 2.3817 2.3111 2.2653 -16.00%
Adjusted Per Share Value based on latest NOSH - 100,809
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 530.91 493.96 462.87 477.58 493.44 523.46 552.69 -2.65%
EPS 25.10 30.07 27.93 31.72 28.07 47.01 46.44 -33.72%
DPS 10.00 129.96 129.96 129.96 129.96 145.01 145.01 -83.26%
NAPS 1.7439 1.7308 1.5698 1.5207 2.3809 2.3105 2.2657 -16.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.20 5.26 4.13 3.43 2.62 2.05 2.00 -
P/RPS 1.17 1.06 0.89 0.72 0.53 0.39 0.36 119.88%
P/EPS 24.68 17.48 14.79 10.82 9.33 4.36 4.31 221.09%
EY 4.05 5.72 6.76 9.24 10.72 22.94 23.22 -68.88%
DY 1.61 24.71 31.48 37.90 49.62 70.73 72.50 -92.15%
P/NAPS 3.55 3.04 2.63 2.26 1.10 0.89 0.88 154.06%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 -
Price 7.46 5.15 4.15 3.40 2.66 2.18 2.00 -
P/RPS 1.40 1.04 0.90 0.71 0.54 0.42 0.36 147.91%
P/EPS 29.70 17.12 14.86 10.73 9.47 4.64 4.31 263.40%
EY 3.37 5.84 6.73 9.32 10.56 21.57 23.22 -72.48%
DY 1.34 25.24 31.33 38.24 48.87 66.51 72.50 -93.06%
P/NAPS 4.27 2.97 2.64 2.24 1.12 0.94 0.88 187.44%

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