[CCB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
02-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.33%
YoY- 453.46%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 177,259 168,736 212,821 197,265 265,890 196,067 204,452 -2.34%
PBT 3,194 9,780 10,450 11,752 2,694 19,959 37,531 -33.66%
Tax 427 -1,791 -2,791 -4,712 -1,422 -8,512 -12,029 -
NP 3,621 7,989 7,659 7,040 1,272 11,447 25,502 -27.76%
-
NP to SH 3,621 7,989 7,659 7,040 1,272 11,447 25,502 -27.76%
-
Tax Rate -13.37% 18.31% 26.71% 40.10% 52.78% 42.65% 32.05% -
Total Cost 173,638 160,747 205,162 190,225 264,618 184,620 178,950 -0.50%
-
Net Worth 289,720 405,615 376,752 372,326 664,277 624,042 572,459 -10.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,043 209,547 5,038 5,036 14,676 14,688 14,673 -16.29%
Div Payout % 139.28% 2,622.95% 65.79% 71.55% 1,153.85% 128.31% 57.54% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 289,720 405,615 376,752 372,326 664,277 624,042 572,459 -10.72%
NOSH 100,863 100,744 100,776 100,737 97,846 97,921 97,821 0.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.04% 4.73% 3.60% 3.57% 0.48% 5.84% 12.47% -
ROE 1.25% 1.97% 2.03% 1.89% 0.19% 1.83% 4.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 175.74 167.49 211.18 195.82 271.74 200.23 209.01 -2.84%
EPS 3.59 7.93 7.60 6.99 1.30 11.69 26.07 -28.12%
DPS 5.00 208.00 5.00 5.00 15.00 15.00 15.00 -16.72%
NAPS 2.8724 4.0262 3.7385 3.696 6.789 6.3729 5.8521 -11.17%
Adjusted Per Share Value based on latest NOSH - 100,737
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 175.95 167.49 211.25 195.81 263.92 194.62 202.94 -2.34%
EPS 3.59 7.93 7.60 6.99 1.26 11.36 25.31 -27.77%
DPS 5.01 208.00 5.00 5.00 14.57 14.58 14.56 -16.28%
NAPS 2.8758 4.0262 3.7397 3.6957 6.5937 6.1943 5.6823 -10.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.20 2.28 3.00 3.26 5.10 5.00 4.90 -
P/RPS 1.25 1.36 1.42 1.66 1.88 2.50 2.34 -9.91%
P/EPS 61.28 28.75 39.47 46.65 392.31 42.77 18.80 21.75%
EY 1.63 3.48 2.53 2.14 0.25 2.34 5.32 -17.88%
DY 2.27 91.23 1.67 1.53 2.94 3.00 3.06 -4.85%
P/NAPS 0.77 0.57 0.80 0.88 0.75 0.78 0.84 -1.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 10/08/06 25/07/05 02/08/04 28/07/03 31/07/02 30/07/01 -
Price 2.30 2.45 3.00 3.26 5.25 4.94 4.62 -
P/RPS 1.31 1.46 1.42 1.66 1.93 2.47 2.21 -8.34%
P/EPS 64.07 30.90 39.47 46.65 403.85 42.26 17.72 23.87%
EY 1.56 3.24 2.53 2.14 0.25 2.37 5.64 -19.27%
DY 2.17 84.90 1.67 1.53 2.86 3.04 3.25 -6.50%
P/NAPS 0.80 0.61 0.80 0.88 0.77 0.78 0.79 0.20%

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