[CCB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.11%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 640,574 667,896 682,367 726,452 760,682 758,297 760,114 -10.75%
PBT 51,843 28,638 34,494 35,164 33,428 24,806 20,685 84.20%
Tax -6,147 -6,858 -8,318 -9,318 -9,520 -8,336 -8,032 -16.29%
NP 45,696 21,780 26,176 25,846 23,908 16,470 12,653 134.84%
-
NP to SH 45,696 21,780 26,176 25,846 23,908 16,470 12,653 134.84%
-
Tax Rate 11.86% 23.95% 24.11% 26.50% 28.48% 33.60% 38.83% -
Total Cost 594,878 646,116 656,191 700,606 736,774 741,827 747,461 -14.08%
-
Net Worth 287,306 254,296 405,615 408,926 385,898 378,018 376,752 -16.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 214,584 219,623 219,623 15,114 15,114 15,064 15,064 484.79%
Div Payout % 469.59% 1,008.37% 839.03% 58.48% 63.22% 91.47% 119.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 287,306 254,296 405,615 408,926 385,898 378,018 376,752 -16.48%
NOSH 100,745 100,246 100,744 100,782 100,759 100,735 100,776 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.13% 3.26% 3.84% 3.56% 3.14% 2.17% 1.66% -
ROE 15.90% 8.56% 6.45% 6.32% 6.20% 4.36% 3.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 635.83 666.25 677.33 720.81 754.95 752.76 754.26 -10.73%
EPS 45.36 21.73 25.98 25.65 23.73 16.35 12.56 134.84%
DPS 213.00 218.00 218.00 15.00 15.00 15.00 15.00 483.57%
NAPS 2.8518 2.5367 4.0262 4.0575 3.8299 3.7526 3.7385 -16.47%
Adjusted Per Share Value based on latest NOSH - 100,782
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 635.84 662.96 677.32 721.08 755.06 752.69 754.49 -10.75%
EPS 45.36 21.62 25.98 25.65 23.73 16.35 12.56 134.84%
DPS 213.00 218.00 218.00 15.00 15.00 14.95 14.95 484.86%
NAPS 2.8518 2.5242 4.0262 4.059 3.8304 3.7522 3.7397 -16.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.15 2.08 2.28 2.40 2.42 2.90 3.00 -
P/RPS 0.34 0.31 0.34 0.33 0.32 0.39 0.40 -10.24%
P/EPS 4.74 9.57 8.78 9.36 10.20 17.74 23.89 -65.88%
EY 21.10 10.45 11.40 10.69 9.80 5.64 4.19 192.93%
DY 99.07 104.81 95.61 6.25 6.20 5.17 5.00 628.25%
P/NAPS 0.75 0.82 0.57 0.59 0.63 0.77 0.80 -4.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 -
Price 2.25 2.29 2.45 2.43 2.32 2.80 3.00 -
P/RPS 0.35 0.34 0.36 0.34 0.31 0.37 0.40 -8.49%
P/EPS 4.96 10.54 9.43 9.48 9.78 17.13 23.89 -64.83%
EY 20.16 9.49 10.61 10.55 10.23 5.84 4.19 184.18%
DY 94.67 95.20 88.98 6.17 6.47 5.36 5.00 606.59%
P/NAPS 0.79 0.90 0.61 0.60 0.61 0.75 0.80 -0.83%

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