[CCB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 145.66%
YoY- 91.13%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 466,320 556,807 658,566 640,574 760,682 757,262 871,761 -9.89%
PBT 30,548 47,579 11,010 51,808 33,428 25,588 38,391 -3.73%
Tax -2,376 -794 -3,566 -6,112 -9,520 -10,766 -14,087 -25.64%
NP 28,172 46,785 7,444 45,696 23,908 14,822 24,304 2.48%
-
NP to SH 28,172 46,785 7,444 45,696 23,908 14,822 24,304 2.48%
-
Tax Rate 7.78% 1.67% 32.39% 11.80% 28.48% 42.07% 36.69% -
Total Cost 438,148 510,022 651,122 594,878 736,774 742,440 847,457 -10.40%
-
Net Worth 149,732 228,212 287,525 287,292 385,862 373,875 360,391 -13.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 130,973 146,077 10,073 214,577 15,112 15,114 434,561 -18.10%
Div Payout % 464.91% 312.23% 135.32% 469.58% 63.21% 101.97% 1,788.03% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 149,732 228,212 287,525 287,292 385,862 373,875 360,391 -13.60%
NOSH 100,748 100,742 100,730 100,740 100,750 100,761 98,317 0.40%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.04% 8.40% 1.13% 7.13% 3.14% 1.96% 2.79% -
ROE 18.81% 20.50% 2.59% 15.91% 6.20% 3.96% 6.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 462.86 552.70 653.79 635.86 755.02 751.54 886.68 -10.25%
EPS 27.96 46.44 7.39 45.36 23.73 14.71 24.72 2.07%
DPS 130.00 145.00 10.00 213.00 15.00 15.00 442.00 -18.43%
NAPS 1.4862 2.2653 2.8544 2.8518 3.8299 3.7105 3.6656 -13.95%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 462.87 552.69 653.70 635.84 755.06 751.66 865.31 -9.89%
EPS 27.96 46.44 7.39 45.36 23.73 14.71 24.12 2.49%
DPS 130.00 145.00 10.00 212.99 15.00 15.00 431.35 -18.10%
NAPS 1.4863 2.2653 2.854 2.8517 3.8301 3.7111 3.5773 -13.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.13 2.00 2.56 2.15 2.42 3.08 3.06 -
P/RPS 0.89 0.36 0.39 0.34 0.32 0.41 0.35 16.81%
P/EPS 14.77 4.31 34.64 4.74 10.20 20.94 12.38 2.98%
EY 6.77 23.22 2.89 21.10 9.81 4.78 8.08 -2.90%
DY 31.48 72.50 3.91 99.07 6.20 4.87 144.44 -22.40%
P/NAPS 2.78 0.88 0.90 0.75 0.63 0.83 0.83 22.29%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 27/02/07 27/02/06 17/02/05 18/02/04 -
Price 4.15 2.00 2.16 2.25 2.32 3.02 3.36 -
P/RPS 0.90 0.36 0.33 0.35 0.31 0.40 0.38 15.43%
P/EPS 14.84 4.31 29.23 4.96 9.78 20.53 13.59 1.47%
EY 6.74 23.22 3.42 20.16 10.23 4.87 7.36 -1.45%
DY 31.33 72.50 4.63 94.67 6.47 4.97 131.55 -21.25%
P/NAPS 2.79 0.88 0.76 0.79 0.61 0.81 0.92 20.28%

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