[CCB] YoY Cumulative 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- 6.18%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 363,286 438,952 503,246 481,774 574,560 573,525 724,408 -10.85%
PBT 29,915 40,710 11,633 17,879 22,704 23,486 37,378 -3.64%
Tax -6,804 -2,772 -1,996 -3,928 -6,625 -9,055 -10,630 -7.16%
NP 23,111 37,938 9,637 13,951 16,079 14,431 26,748 -2.40%
-
NP to SH 23,111 37,938 9,637 13,951 16,079 14,431 26,748 -2.40%
-
Tax Rate 22.74% 6.81% 17.16% 21.97% 29.18% 38.55% 28.44% -
Total Cost 340,175 401,014 493,609 467,823 558,481 559,094 697,660 -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 125,931 141,033 5,035 209,516 5,037 5,037 14,707 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 15.10% 17.45% 3.32% 5.46% 4.25% 3.89% 4.04% -
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 360.60 435.74 499.75 478.29 570.31 569.28 738.82 -11.25%
EPS 22.94 37.66 9.57 13.85 15.96 14.32 27.28 -2.84%
DPS 125.00 140.00 5.00 208.00 5.00 5.00 15.00 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 360.60 435.71 499.52 478.21 570.31 569.28 719.05 -10.85%
EPS 22.94 37.66 9.57 13.85 15.96 14.32 26.55 -2.40%
DPS 125.00 139.99 5.00 207.97 5.00 5.00 14.60 42.98%
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 0.95 0.47 0.52 0.43 0.51 0.56 0.73 4.48%
P/EPS 14.95 5.39 27.38 15.02 18.17 22.34 19.79 -4.56%
EY 6.69 18.55 3.65 6.66 5.50 4.48 5.05 4.79%
DY 36.44 68.97 1.91 100.00 1.72 1.56 2.78 53.49%
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 0.94 0.42 0.52 0.48 0.49 0.56 0.71 4.78%
P/EPS 14.82 4.83 26.96 16.53 17.54 22.34 19.24 -4.25%
EY 6.75 20.69 3.71 6.05 5.70 4.48 5.20 4.43%
DY 36.76 76.92 1.94 90.83 1.79 1.56 2.86 52.99%
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