[CCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.23%
YoY- 376.07%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 466,320 481,141 497,115 527,361 556,807 594,273 622,777 -17.49%
PBT 36,497 36,784 30,864 50,145 47,580 40,089 42,112 -9.07%
Tax -8,357 -4,826 -2,582 -2,786 -795 -4,343 -5,811 27.32%
NP 28,140 31,958 28,282 47,359 46,785 35,746 36,301 -15.57%
-
NP to SH 28,140 31,958 28,282 47,359 46,785 35,746 36,301 -15.57%
-
Tax Rate 22.90% 13.12% 8.37% 5.56% 1.67% 10.83% 13.80% -
Total Cost 438,180 449,183 468,833 480,002 510,022 558,527 586,476 -17.61%
-
Net Worth 158,147 153,199 239,864 232,775 228,258 217,183 317,885 -37.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 130,927 130,927 130,927 146,092 146,092 146,083 146,083 -7.02%
Div Payout % 465.27% 409.69% 462.94% 308.48% 312.26% 408.67% 402.42% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 158,147 153,199 239,864 232,775 228,258 217,183 317,885 -37.13%
NOSH 100,763 100,809 100,711 100,720 100,763 100,641 100,752 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.03% 6.64% 5.69% 8.98% 8.40% 6.02% 5.83% -
ROE 17.79% 20.86% 11.79% 20.35% 20.50% 16.46% 11.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 462.79 477.28 493.60 523.59 552.59 590.49 618.12 -17.50%
EPS 27.93 31.70 28.08 47.02 46.43 35.52 36.03 -15.57%
DPS 130.00 130.00 130.00 145.00 145.00 145.00 145.00 -7.00%
NAPS 1.5695 1.5197 2.3817 2.3111 2.2653 2.158 3.1551 -37.13%
Adjusted Per Share Value based on latest NOSH - 100,720
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 462.87 477.58 493.44 523.46 552.69 589.88 618.17 -17.49%
EPS 27.93 31.72 28.07 47.01 46.44 35.48 36.03 -15.57%
DPS 129.96 129.96 129.96 145.01 145.01 145.00 145.00 -7.02%
NAPS 1.5698 1.5207 2.3809 2.3105 2.2657 2.1558 3.1553 -37.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.13 3.43 2.62 2.05 2.00 2.03 2.19 -
P/RPS 0.89 0.72 0.53 0.39 0.36 0.34 0.35 85.98%
P/EPS 14.79 10.82 9.33 4.36 4.31 5.72 6.08 80.58%
EY 6.76 9.24 10.72 22.94 23.22 17.50 16.45 -44.63%
DY 31.48 37.90 49.62 70.73 72.50 71.43 66.21 -39.00%
P/NAPS 2.63 2.26 1.10 0.89 0.88 0.94 0.69 143.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 05/11/09 30/07/09 21/04/09 24/02/09 31/10/08 30/07/08 -
Price 4.15 3.40 2.66 2.18 2.00 1.82 2.30 -
P/RPS 0.90 0.71 0.54 0.42 0.36 0.31 0.37 80.57%
P/EPS 14.86 10.73 9.47 4.64 4.31 5.12 6.38 75.44%
EY 6.73 9.32 10.56 21.57 23.22 19.52 15.67 -42.98%
DY 31.33 38.24 48.87 66.51 72.50 79.67 63.04 -37.17%
P/NAPS 2.64 2.24 1.12 0.94 0.88 0.84 0.73 135.05%

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