[CCB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.87%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 644,976 656,192 674,691 589,246 466,320 556,807 658,566 -0.34%
PBT 1,347 18,112 34,226 34,999 30,548 47,579 11,010 -29.51%
Tax 2,891 -1,949 -7,605 -8,223 -2,376 -794 -3,566 -
NP 4,238 16,163 26,621 26,776 28,172 46,785 7,444 -8.95%
-
NP to SH 4,238 16,163 26,621 26,776 28,172 46,785 7,444 -8.95%
-
Tax Rate -214.63% 10.76% 22.22% 23.49% 7.78% 1.67% 32.39% -
Total Cost 640,738 640,029 648,070 562,470 438,148 510,022 651,122 -0.26%
-
Net Worth 198,074 193,833 191,516 176,068 149,732 228,212 287,525 -6.01%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 5,037 10,076 10,073 130,973 146,077 10,073 -
Div Payout % - 31.17% 37.85% 37.62% 464.91% 312.23% 135.32% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 198,074 193,833 191,516 176,068 149,732 228,212 287,525 -6.01%
NOSH 100,745 100,745 100,760 100,737 100,748 100,742 100,730 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.66% 2.46% 3.95% 4.54% 6.04% 8.40% 1.13% -
ROE 2.14% 8.34% 13.90% 15.21% 18.81% 20.50% 2.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 640.21 651.34 669.60 584.93 462.86 552.70 653.79 -0.34%
EPS 4.21 16.04 26.42 26.58 27.96 46.44 7.39 -8.94%
DPS 0.00 5.00 10.00 10.00 130.00 145.00 10.00 -
NAPS 1.9661 1.924 1.9007 1.7478 1.4862 2.2653 2.8544 -6.01%
Adjusted Per Share Value based on latest NOSH - 100,824
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 640.21 651.34 669.70 584.89 462.87 552.69 653.70 -0.34%
EPS 4.21 16.04 26.42 26.58 27.96 46.44 7.39 -8.94%
DPS 0.00 5.00 10.00 10.00 130.00 145.00 10.00 -
NAPS 1.9661 1.924 1.901 1.7477 1.4863 2.2653 2.854 -6.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.43 2.84 3.20 4.30 4.13 2.00 2.56 -
P/RPS 0.38 0.44 0.48 0.74 0.89 0.36 0.39 -0.43%
P/EPS 57.77 17.70 12.11 16.18 14.77 4.31 34.64 8.88%
EY 1.73 5.65 8.26 6.18 6.77 23.22 2.89 -8.18%
DY 0.00 1.76 3.13 2.33 31.48 72.50 3.91 -
P/NAPS 1.24 1.48 1.68 2.46 2.78 0.88 0.90 5.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 16/02/12 24/02/11 23/02/10 24/02/09 26/02/08 -
Price 2.36 2.77 3.19 4.67 4.15 2.00 2.16 -
P/RPS 0.37 0.43 0.48 0.80 0.90 0.36 0.33 1.92%
P/EPS 56.10 17.27 12.07 17.57 14.84 4.31 29.23 11.46%
EY 1.78 5.79 8.28 5.69 6.74 23.22 3.42 -10.30%
DY 0.00 1.81 3.13 2.14 31.33 72.50 4.63 -
P/NAPS 1.20 1.44 1.68 2.67 2.79 0.88 0.76 7.90%

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