[CCB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -82.01%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 594,273 622,777 645,990 658,567 662,046 659,063 650,540 -5.83%
PBT 40,089 42,112 11,060 11,011 45,562 41,066 47,652 -10.85%
Tax -4,343 -5,811 -1,112 -3,566 -4,180 -3,352 -5,570 -15.24%
NP 35,746 36,301 9,948 7,445 41,382 37,714 42,082 -10.28%
-
NP to SH 35,746 36,301 9,948 7,445 41,382 37,714 42,082 -10.28%
-
Tax Rate 10.83% 13.80% 10.05% 32.39% 9.17% 8.16% 11.69% -
Total Cost 558,527 586,476 636,042 651,122 620,664 621,349 608,458 -5.53%
-
Net Worth 217,183 317,885 291,543 287,142 289,981 289,720 289,717 -17.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 146,083 146,083 10,072 10,072 10,080 10,080 214,584 -22.55%
Div Payout % 408.67% 402.42% 101.26% 135.30% 24.36% 26.73% 509.92% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 217,183 317,885 291,543 287,142 289,981 289,720 289,717 -17.43%
NOSH 100,641 100,752 100,723 100,596 100,674 100,863 101,052 -0.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.02% 5.83% 1.54% 1.13% 6.25% 5.72% 6.47% -
ROE 16.46% 11.42% 3.41% 2.59% 14.27% 13.02% 14.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 590.49 618.12 641.35 654.66 657.61 653.42 643.76 -5.58%
EPS 35.52 36.03 9.88 7.40 41.10 37.39 41.64 -10.02%
DPS 145.00 145.00 10.00 10.00 10.00 10.00 213.00 -22.56%
NAPS 2.158 3.1551 2.8945 2.8544 2.8804 2.8724 2.867 -17.21%
Adjusted Per Share Value based on latest NOSH - 100,596
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 589.88 618.17 641.21 653.70 657.15 654.19 645.73 -5.83%
EPS 35.48 36.03 9.87 7.39 41.08 37.44 41.77 -10.28%
DPS 145.00 145.00 10.00 10.00 10.01 10.01 213.00 -22.56%
NAPS 2.1558 3.1553 2.8939 2.8502 2.8784 2.8758 2.8758 -17.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.03 2.19 2.20 2.56 2.62 2.20 2.29 -
P/RPS 0.34 0.35 0.34 0.39 0.40 0.34 0.36 -3.72%
P/EPS 5.72 6.08 22.27 34.59 6.37 5.88 5.50 2.64%
EY 17.50 16.45 4.49 2.89 15.69 17.00 18.18 -2.50%
DY 71.43 66.21 4.55 3.91 3.82 4.55 93.01 -16.09%
P/NAPS 0.94 0.69 0.76 0.90 0.91 0.77 0.80 11.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 -
Price 1.82 2.30 2.25 2.16 2.58 2.30 2.60 -
P/RPS 0.31 0.37 0.35 0.33 0.39 0.35 0.40 -15.58%
P/EPS 5.12 6.38 22.78 29.19 6.28 6.15 6.24 -12.32%
EY 19.52 15.67 4.39 3.43 15.93 16.26 16.02 14.03%
DY 79.67 63.04 4.44 4.63 3.88 4.35 81.92 -1.83%
P/NAPS 0.84 0.73 0.78 0.76 0.90 0.80 0.91 -5.18%

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