[CCB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -29.21%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 484,381 585,269 670,994 642,365 766,080 764,700 965,877 -10.85%
PBT 39,886 54,280 15,510 23,838 30,272 31,314 49,837 -3.64%
Tax -9,072 -3,696 -2,661 -5,237 -8,833 -12,073 -14,173 -7.15%
NP 30,814 50,584 12,849 18,601 21,438 19,241 35,664 -2.40%
-
NP to SH 30,814 50,584 12,849 18,601 21,438 19,241 35,664 -2.40%
-
Tax Rate 22.74% 6.81% 17.16% 21.97% 29.18% 38.55% 28.44% -
Total Cost 453,566 534,685 658,145 623,764 744,641 745,458 930,213 -11.27%
-
Net Worth 153,102 217,393 290,056 255,519 378,057 370,585 662,297 -21.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 167,909 188,044 6,713 279,355 6,716 6,716 19,609 42.98%
Div Payout % 544.90% 371.75% 52.25% 1,501.81% 31.33% 34.91% 54.99% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 153,102 217,393 290,056 255,519 378,057 370,585 662,297 -21.64%
NOSH 100,745 100,738 100,700 100,729 100,745 100,746 98,049 0.45%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.36% 8.64% 1.91% 2.90% 2.80% 2.52% 3.69% -
ROE 20.13% 23.27% 4.43% 7.28% 5.67% 5.19% 5.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 480.80 580.98 666.33 637.71 760.41 759.03 985.09 -11.25%
EPS 30.59 50.21 12.76 18.47 21.28 19.09 36.37 -2.84%
DPS 166.67 186.67 6.67 277.33 6.67 6.67 20.00 42.34%
NAPS 1.5197 2.158 2.8804 2.5367 3.7526 3.6784 6.7547 -21.99%
Adjusted Per Share Value based on latest NOSH - 100,246
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 480.80 580.94 666.03 637.62 760.41 759.05 958.73 -10.85%
EPS 30.59 50.21 12.75 18.46 21.28 19.10 35.40 -2.40%
DPS 166.67 186.65 6.66 277.29 6.67 6.67 19.46 42.99%
NAPS 1.5197 2.1579 2.8791 2.5363 3.7526 3.6784 6.574 -21.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.43 2.03 2.62 2.08 2.90 3.20 5.40 -
P/RPS 0.71 0.35 0.39 0.33 0.38 0.42 0.55 4.34%
P/EPS 11.21 4.04 20.53 11.26 13.63 16.75 14.85 -4.57%
EY 8.92 24.74 4.87 8.88 7.34 5.97 6.74 4.77%
DY 48.59 91.95 2.54 133.33 2.30 2.08 3.70 53.53%
P/NAPS 2.26 0.94 0.91 0.82 0.77 0.87 0.80 18.87%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 31/10/08 12/11/07 13/11/06 09/11/05 29/10/04 28/10/03 -
Price 3.40 1.82 2.58 2.29 2.80 3.20 5.25 -
P/RPS 0.71 0.31 0.39 0.36 0.37 0.42 0.53 4.98%
P/EPS 11.12 3.62 20.22 12.40 13.16 16.75 14.43 -4.24%
EY 9.00 27.59 4.95 8.06 7.60 5.97 6.93 4.44%
DY 49.02 102.56 2.58 121.11 2.38 2.08 3.81 53.01%
P/NAPS 2.24 0.84 0.90 0.90 0.75 0.87 0.78 19.20%

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