[CCB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.3%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 640,448 481,682 489,777 519,000 463,701 363,286 438,952 6.49%
PBT 11,068 3,415 19,990 28,369 28,315 29,915 40,710 -19.50%
Tax -3,999 1,137 -3,115 -8,078 -6,034 -6,804 -2,772 6.29%
NP 7,069 4,552 16,875 20,291 22,281 23,111 37,938 -24.41%
-
NP to SH 7,069 4,552 16,875 20,291 22,281 23,111 37,938 -24.41%
-
Tax Rate 36.13% -33.29% 15.58% 28.47% 21.31% 22.74% 6.81% -
Total Cost 633,379 477,130 472,902 498,709 441,420 340,175 401,014 7.91%
-
Net Worth 205,136 198,387 195,616 186,387 180,883 153,102 217,393 -0.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 5,037 5,037 5,038 125,931 141,033 -
Div Payout % - - 29.85% 24.83% 22.61% 544.90% 371.75% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 205,136 198,387 195,616 186,387 180,883 153,102 217,393 -0.96%
NOSH 100,745 100,745 100,745 100,749 100,765 100,745 100,738 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.10% 0.95% 3.45% 3.91% 4.81% 6.36% 8.64% -
ROE 3.45% 2.29% 8.63% 10.89% 12.32% 15.10% 17.45% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 635.71 478.12 486.16 515.14 460.18 360.60 435.74 6.49%
EPS 7.02 4.52 16.75 20.14 22.12 22.94 37.66 -24.40%
DPS 0.00 0.00 5.00 5.00 5.00 125.00 140.00 -
NAPS 2.0362 1.9692 1.9417 1.85 1.7951 1.5197 2.158 -0.96%
Adjusted Per Share Value based on latest NOSH - 100,696
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 635.71 478.12 486.16 515.16 460.27 360.60 435.71 6.49%
EPS 7.02 4.52 16.75 20.14 22.12 22.94 37.66 -24.40%
DPS 0.00 0.00 5.00 5.00 5.00 125.00 139.99 -
NAPS 2.0362 1.9692 1.9417 1.8501 1.7955 1.5197 2.1579 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.25 2.42 2.86 3.28 4.88 3.43 2.03 -
P/RPS 0.35 0.51 0.59 0.64 1.06 0.95 0.47 -4.79%
P/EPS 32.07 53.56 17.07 16.29 22.07 14.95 5.39 34.59%
EY 3.12 1.87 5.86 6.14 4.53 6.69 18.55 -25.69%
DY 0.00 0.00 1.75 1.52 1.02 36.44 68.97 -
P/NAPS 1.10 1.23 1.47 1.77 2.72 2.26 0.94 2.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/10/14 31/10/13 30/10/12 28/10/11 03/11/10 05/11/09 31/10/08 -
Price 2.14 2.49 2.80 3.37 4.82 3.40 1.82 -
P/RPS 0.34 0.52 0.58 0.65 1.05 0.94 0.42 -3.45%
P/EPS 30.50 55.11 16.72 16.73 21.80 14.82 4.83 35.93%
EY 3.28 1.81 5.98 5.98 4.59 6.75 20.69 -26.42%
DY 0.00 0.00 1.79 1.48 1.04 36.76 76.92 -
P/NAPS 1.05 1.26 1.44 1.82 2.69 2.24 0.84 3.78%

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