[CCB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 30.88%
YoY- 528.41%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 481,141 497,115 527,361 556,807 594,273 622,777 645,990 -17.81%
PBT 36,784 30,864 50,145 47,580 40,089 42,112 11,060 122.64%
Tax -4,826 -2,582 -2,786 -795 -4,343 -5,811 -1,112 165.82%
NP 31,958 28,282 47,359 46,785 35,746 36,301 9,948 117.56%
-
NP to SH 31,958 28,282 47,359 46,785 35,746 36,301 9,948 117.56%
-
Tax Rate 13.12% 8.37% 5.56% 1.67% 10.83% 13.80% 10.05% -
Total Cost 449,183 468,833 480,002 510,022 558,527 586,476 636,042 -20.67%
-
Net Worth 153,199 239,864 232,775 228,258 217,183 317,885 291,543 -34.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 130,927 130,927 146,092 146,092 146,083 146,083 10,072 451.99%
Div Payout % 409.69% 462.94% 308.48% 312.26% 408.67% 402.42% 101.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 153,199 239,864 232,775 228,258 217,183 317,885 291,543 -34.85%
NOSH 100,809 100,711 100,720 100,763 100,641 100,752 100,723 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.64% 5.69% 8.98% 8.40% 6.02% 5.83% 1.54% -
ROE 20.86% 11.79% 20.35% 20.50% 16.46% 11.42% 3.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 477.28 493.60 523.59 552.59 590.49 618.12 641.35 -17.86%
EPS 31.70 28.08 47.02 46.43 35.52 36.03 9.88 117.38%
DPS 130.00 130.00 145.00 145.00 145.00 145.00 10.00 452.01%
NAPS 1.5197 2.3817 2.3111 2.2653 2.158 3.1551 2.8945 -34.89%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 477.58 493.44 523.46 552.69 589.88 618.17 641.21 -17.81%
EPS 31.72 28.07 47.01 46.44 35.48 36.03 9.87 117.62%
DPS 129.96 129.96 145.01 145.01 145.00 145.00 10.00 451.90%
NAPS 1.5207 2.3809 2.3105 2.2657 2.1558 3.1553 2.8939 -34.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.43 2.62 2.05 2.00 2.03 2.19 2.20 -
P/RPS 0.72 0.53 0.39 0.36 0.34 0.35 0.34 64.83%
P/EPS 10.82 9.33 4.36 4.31 5.72 6.08 22.27 -38.17%
EY 9.24 10.72 22.94 23.22 17.50 16.45 4.49 61.71%
DY 37.90 49.62 70.73 72.50 71.43 66.21 4.55 310.38%
P/NAPS 2.26 1.10 0.89 0.88 0.94 0.69 0.76 106.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 25/04/08 -
Price 3.40 2.66 2.18 2.00 1.82 2.30 2.25 -
P/RPS 0.71 0.54 0.42 0.36 0.31 0.37 0.35 60.17%
P/EPS 10.73 9.47 4.64 4.31 5.12 6.38 22.78 -39.43%
EY 9.32 10.56 21.57 23.22 19.52 15.67 4.39 65.10%
DY 38.24 48.87 66.51 72.50 79.67 63.04 4.44 319.61%
P/NAPS 2.24 1.12 0.94 0.88 0.84 0.73 0.78 101.90%

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