[CCB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 238.45%
YoY- -16.63%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 298,818 334,608 316,119 394,434 391,582 545,738 418,395 -5.45%
PBT 36,711 5,611 16,388 15,322 20,225 27,916 47,751 -4.28%
Tax -2,698 -454 -3,249 -4,451 -7,185 -8,239 -17,761 -26.93%
NP 34,013 5,157 13,139 10,871 13,040 19,677 29,990 2.11%
-
NP to SH 34,013 5,157 13,139 10,871 13,040 19,677 29,990 2.11%
-
Tax Rate 7.35% 8.09% 19.83% 29.05% 35.53% 29.51% 37.20% -
Total Cost 264,805 329,451 302,980 383,563 378,542 526,061 388,405 -6.17%
-
Net Worth 317,874 289,315 405,676 376,656 372,367 665,606 624,177 -10.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 141,049 5,036 209,579 5,037 5,037 14,706 14,691 45.73%
Div Payout % 414.69% 97.66% 1,595.09% 46.34% 38.63% 74.74% 48.99% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 317,874 289,315 405,676 376,656 372,367 665,606 624,177 -10.62%
NOSH 100,749 100,722 100,759 100,750 100,748 98,041 97,942 0.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.38% 1.54% 4.16% 2.76% 3.33% 3.61% 7.17% -
ROE 10.70% 1.78% 3.24% 2.89% 3.50% 2.96% 4.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 296.60 332.21 313.74 391.50 388.67 556.64 427.18 -5.89%
EPS 33.76 5.12 13.04 10.79 12.94 20.07 30.62 1.63%
DPS 140.00 5.00 208.00 5.00 5.00 15.00 15.00 45.05%
NAPS 3.1551 2.8724 4.0262 3.7385 3.696 6.789 6.3729 -11.04%
Adjusted Per Share Value based on latest NOSH - 100,776
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 296.61 332.13 313.78 391.52 388.69 541.70 415.30 -5.45%
EPS 33.76 5.12 13.04 10.79 12.94 19.53 29.77 2.11%
DPS 140.01 5.00 208.03 5.00 5.00 14.60 14.58 45.74%
NAPS 3.1552 2.8718 4.0268 3.7387 3.6961 6.6068 6.1956 -10.62%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.19 2.20 2.28 3.00 3.26 5.10 5.00 -
P/RPS 0.74 0.66 0.73 0.77 0.84 0.92 1.17 -7.34%
P/EPS 6.49 42.97 17.48 27.80 25.19 25.41 16.33 -14.24%
EY 15.42 2.33 5.72 3.60 3.97 3.94 6.12 16.63%
DY 63.93 2.27 91.23 1.67 1.53 2.94 3.00 66.42%
P/NAPS 0.69 0.77 0.57 0.80 0.88 0.75 0.78 -2.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 08/08/07 10/08/06 25/07/05 02/08/04 28/07/03 31/07/02 -
Price 2.30 2.30 2.45 3.00 3.26 5.25 4.94 -
P/RPS 0.78 0.69 0.78 0.77 0.84 0.94 1.16 -6.39%
P/EPS 6.81 44.92 18.79 27.80 25.19 26.16 16.13 -13.37%
EY 14.68 2.23 5.32 3.60 3.97 3.82 6.20 15.43%
DY 60.87 2.17 84.90 1.67 1.53 2.86 3.04 64.71%
P/NAPS 0.73 0.80 0.61 0.80 0.88 0.77 0.78 -1.09%

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