[CCB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.9%
YoY- 46.72%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 703,904 640,500 608,636 586,588 461,304 579,088 629,396 1.88%
PBT -2,108 42,536 39,276 34,812 20,124 9,864 9,668 -
Tax 2,432 -9,040 -7,900 -7,740 -1,672 6,292 -3,524 -
NP 324 33,496 31,376 27,072 18,452 16,156 6,144 -38.73%
-
NP to SH 324 33,496 31,376 27,072 18,452 16,156 6,144 -38.73%
-
Tax Rate - 21.25% 20.11% 22.23% 8.31% -63.79% 36.45% -
Total Cost 703,580 607,004 577,260 559,516 442,852 562,932 623,252 2.03%
-
Net Worth 193,913 199,051 183,110 174,372 232,775 291,543 289,717 -6.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 193,913 199,051 183,110 174,372 232,775 291,543 289,717 -6.46%
NOSH 100,745 100,745 100,693 100,700 100,720 100,723 101,052 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.05% 5.23% 5.16% 4.62% 4.00% 2.79% 0.98% -
ROE 0.17% 16.83% 17.14% 15.53% 7.93% 5.54% 2.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 698.70 635.76 604.45 582.51 458.00 574.93 622.84 1.93%
EPS 0.32 33.24 31.16 26.88 18.32 16.04 6.08 -38.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9248 1.9758 1.8185 1.7316 2.3111 2.8945 2.867 -6.41%
Adjusted Per Share Value based on latest NOSH - 100,700
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 698.70 635.76 604.14 582.25 457.89 574.81 624.74 1.88%
EPS 0.32 33.24 31.14 26.87 18.32 16.04 6.10 -38.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9248 1.9758 1.8176 1.7308 2.3105 2.8939 2.8758 -6.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.66 3.00 4.72 5.26 2.05 2.20 2.29 -
P/RPS 0.38 0.47 0.78 0.90 0.45 0.38 0.37 0.44%
P/EPS 827.10 9.02 15.15 19.57 11.19 13.72 37.66 67.26%
EY 0.12 11.08 6.60 5.11 8.94 7.29 2.66 -40.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.52 2.60 3.04 0.89 0.76 0.80 9.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 19/04/13 20/04/12 20/04/11 27/04/10 21/04/09 25/04/08 10/05/07 -
Price 2.70 2.94 4.50 5.15 2.18 2.25 2.60 -
P/RPS 0.39 0.46 0.74 0.88 0.48 0.39 0.42 -1.22%
P/EPS 839.54 8.84 14.44 19.16 11.90 14.03 42.76 64.17%
EY 0.12 11.31 6.92 5.22 8.40 7.13 2.34 -39.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.49 2.47 2.97 0.94 0.78 0.91 7.43%

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