[CCB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 33.62%
YoY- -76.36%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 556,807 594,273 622,777 645,990 658,567 662,046 659,063 -10.58%
PBT 47,580 40,089 42,112 11,060 11,011 45,562 41,066 10.26%
Tax -795 -4,343 -5,811 -1,112 -3,566 -4,180 -3,352 -61.51%
NP 46,785 35,746 36,301 9,948 7,445 41,382 37,714 15.37%
-
NP to SH 46,785 35,746 36,301 9,948 7,445 41,382 37,714 15.37%
-
Tax Rate 1.67% 10.83% 13.80% 10.05% 32.39% 9.17% 8.16% -
Total Cost 510,022 558,527 586,476 636,042 651,122 620,664 621,349 -12.28%
-
Net Worth 228,258 217,183 317,885 291,543 287,142 289,981 289,720 -14.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 146,092 146,083 146,083 10,072 10,072 10,080 10,080 489.64%
Div Payout % 312.26% 408.67% 402.42% 101.26% 135.30% 24.36% 26.73% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 228,258 217,183 317,885 291,543 287,142 289,981 289,720 -14.63%
NOSH 100,763 100,641 100,752 100,723 100,596 100,674 100,863 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.40% 6.02% 5.83% 1.54% 1.13% 6.25% 5.72% -
ROE 20.50% 16.46% 11.42% 3.41% 2.59% 14.27% 13.02% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 552.59 590.49 618.12 641.35 654.66 657.61 653.42 -10.52%
EPS 46.43 35.52 36.03 9.88 7.40 41.10 37.39 15.45%
DPS 145.00 145.00 145.00 10.00 10.00 10.00 10.00 489.82%
NAPS 2.2653 2.158 3.1551 2.8945 2.8544 2.8804 2.8724 -14.57%
Adjusted Per Share Value based on latest NOSH - 100,723
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 552.69 589.88 618.17 641.21 653.70 657.15 654.19 -10.58%
EPS 46.44 35.48 36.03 9.87 7.39 41.08 37.44 15.36%
DPS 145.01 145.00 145.00 10.00 10.00 10.01 10.01 489.46%
NAPS 2.2657 2.1558 3.1553 2.8939 2.8502 2.8784 2.8758 -14.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.00 2.03 2.19 2.20 2.56 2.62 2.20 -
P/RPS 0.36 0.34 0.35 0.34 0.39 0.40 0.34 3.86%
P/EPS 4.31 5.72 6.08 22.27 34.59 6.37 5.88 -18.62%
EY 23.22 17.50 16.45 4.49 2.89 15.69 17.00 22.98%
DY 72.50 71.43 66.21 4.55 3.91 3.82 4.55 527.92%
P/NAPS 0.88 0.94 0.69 0.76 0.90 0.91 0.77 9.26%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 31/10/08 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 -
Price 2.00 1.82 2.30 2.25 2.16 2.58 2.30 -
P/RPS 0.36 0.31 0.37 0.35 0.33 0.39 0.35 1.88%
P/EPS 4.31 5.12 6.38 22.78 29.19 6.28 6.15 -21.01%
EY 23.22 19.52 15.67 4.39 3.43 15.93 16.26 26.67%
DY 72.50 79.67 63.04 4.44 4.63 3.88 4.35 546.93%
P/NAPS 0.88 0.84 0.73 0.78 0.76 0.90 0.80 6.52%

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