[CCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.95%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 566,735 534,864 497,641 466,320 481,141 497,115 527,361 4.91%
PBT 34,897 32,372 40,169 36,497 36,784 30,864 50,145 -21.45%
Tax -7,587 -7,085 -9,874 -8,357 -4,826 -2,582 -2,786 94.89%
NP 27,310 25,287 30,295 28,140 31,958 28,282 47,359 -30.69%
-
NP to SH 27,310 25,287 30,295 28,140 31,958 28,282 47,359 -30.69%
-
Tax Rate 21.74% 21.89% 24.58% 22.90% 13.12% 8.37% 5.56% -
Total Cost 539,425 509,577 467,346 438,180 449,183 468,833 480,002 8.08%
-
Net Worth 180,883 175,685 174,372 158,147 153,199 239,864 232,775 -15.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,071 10,071 130,927 130,927 130,927 130,927 146,092 -83.16%
Div Payout % 36.88% 39.83% 432.18% 465.27% 409.69% 462.94% 308.48% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,883 175,685 174,372 158,147 153,199 239,864 232,775 -15.46%
NOSH 100,765 100,667 100,700 100,763 100,809 100,711 100,720 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.82% 4.73% 6.09% 6.03% 6.64% 5.69% 8.98% -
ROE 15.10% 14.39% 17.37% 17.79% 20.86% 11.79% 20.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 562.43 531.32 494.18 462.79 477.28 493.60 523.59 4.88%
EPS 27.10 25.12 30.08 27.93 31.70 28.08 47.02 -30.72%
DPS 10.00 10.00 130.00 130.00 130.00 130.00 145.00 -83.15%
NAPS 1.7951 1.7452 1.7316 1.5695 1.5197 2.3817 2.3111 -15.48%
Adjusted Per Share Value based on latest NOSH - 100,763
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 562.54 530.91 493.96 462.87 477.58 493.44 523.46 4.91%
EPS 27.11 25.10 30.07 27.93 31.72 28.07 47.01 -30.69%
DPS 10.00 10.00 129.96 129.96 129.96 129.96 145.01 -83.15%
NAPS 1.7955 1.7439 1.7308 1.5698 1.5207 2.3809 2.3105 -15.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.88 6.20 5.26 4.13 3.43 2.62 2.05 -
P/RPS 0.87 1.17 1.06 0.89 0.72 0.53 0.39 70.64%
P/EPS 18.01 24.68 17.48 14.79 10.82 9.33 4.36 157.22%
EY 5.55 4.05 5.72 6.76 9.24 10.72 22.94 -61.13%
DY 2.05 1.61 24.71 31.48 37.90 49.62 70.73 -90.54%
P/NAPS 2.72 3.55 3.04 2.63 2.26 1.10 0.89 110.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 22/07/10 27/04/10 23/02/10 05/11/09 30/07/09 21/04/09 -
Price 4.82 7.46 5.15 4.15 3.40 2.66 2.18 -
P/RPS 0.86 1.40 1.04 0.90 0.71 0.54 0.42 61.17%
P/EPS 17.78 29.70 17.12 14.86 10.73 9.47 4.64 144.67%
EY 5.62 3.37 5.84 6.73 9.32 10.56 21.57 -59.17%
DY 2.07 1.34 25.24 31.33 38.24 48.87 66.51 -90.08%
P/NAPS 2.69 4.27 2.97 2.64 2.24 1.12 0.94 101.43%

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