[CCB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 109.81%
YoY- 91.13%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 662,046 659,063 650,540 640,574 667,896 682,367 726,452 -5.99%
PBT 45,562 41,066 47,652 51,843 28,638 34,494 35,164 18.83%
Tax -4,180 -3,352 -5,570 -6,147 -6,858 -8,318 -9,318 -41.37%
NP 41,382 37,714 42,082 45,696 21,780 26,176 25,846 36.82%
-
NP to SH 41,382 37,714 42,082 45,696 21,780 26,176 25,846 36.82%
-
Tax Rate 9.17% 8.16% 11.69% 11.86% 23.95% 24.11% 26.50% -
Total Cost 620,664 621,349 608,458 594,878 646,116 656,191 700,606 -7.75%
-
Net Worth 289,981 289,720 289,717 287,306 254,296 405,615 408,926 -20.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,080 10,080 214,584 214,584 219,623 219,623 15,114 -23.64%
Div Payout % 24.36% 26.73% 509.92% 469.59% 1,008.37% 839.03% 58.48% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 289,981 289,720 289,717 287,306 254,296 405,615 408,926 -20.46%
NOSH 100,674 100,863 101,052 100,745 100,246 100,744 100,782 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.25% 5.72% 6.47% 7.13% 3.26% 3.84% 3.56% -
ROE 14.27% 13.02% 14.53% 15.90% 8.56% 6.45% 6.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 657.61 653.42 643.76 635.83 666.25 677.33 720.81 -5.92%
EPS 41.10 37.39 41.64 45.36 21.73 25.98 25.65 36.89%
DPS 10.00 10.00 213.00 213.00 218.00 218.00 15.00 -23.66%
NAPS 2.8804 2.8724 2.867 2.8518 2.5367 4.0262 4.0575 -20.40%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 657.15 654.19 645.73 635.84 662.96 677.32 721.08 -5.99%
EPS 41.08 37.44 41.77 45.36 21.62 25.98 25.65 36.84%
DPS 10.01 10.01 213.00 213.00 218.00 218.00 15.00 -23.61%
NAPS 2.8784 2.8758 2.8758 2.8518 2.5242 4.0262 4.059 -20.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.62 2.20 2.29 2.15 2.08 2.28 2.40 -
P/RPS 0.40 0.34 0.36 0.34 0.31 0.34 0.33 13.67%
P/EPS 6.37 5.88 5.50 4.74 9.57 8.78 9.36 -22.61%
EY 15.69 17.00 18.18 21.10 10.45 11.40 10.69 29.12%
DY 3.82 4.55 93.01 99.07 104.81 95.61 6.25 -27.95%
P/NAPS 0.91 0.77 0.80 0.75 0.82 0.57 0.59 33.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 08/08/07 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 -
Price 2.58 2.30 2.60 2.25 2.29 2.45 2.43 -
P/RPS 0.39 0.35 0.40 0.35 0.34 0.36 0.34 9.56%
P/EPS 6.28 6.15 6.24 4.96 10.54 9.43 9.48 -23.98%
EY 15.93 16.26 16.02 20.16 9.49 10.61 10.55 31.58%
DY 3.88 4.35 81.92 94.67 95.20 88.98 6.17 -26.57%
P/NAPS 0.90 0.80 0.91 0.79 0.90 0.61 0.60 31.00%

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