[CCB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 50.33%
YoY- 1902.3%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 117,855 155,321 158,800 186,122 183,737 147,353 181,448 -6.93%
PBT 6,869 -622 33,929 10,724 2,102 1,013 15,025 -12.21%
Tax 1,978 -1,570 -2,184 -2,895 -1,711 -3,457 -6,130 -
NP 8,847 -2,192 31,745 7,829 391 -2,444 8,895 -0.09%
-
NP to SH 8,847 -2,192 31,745 7,829 391 -2,444 8,895 -0.09%
-
Tax Rate -28.80% - 6.44% 27.00% 81.40% 341.26% 40.80% -
Total Cost 109,008 157,513 127,055 178,293 183,346 149,797 172,553 -7.36%
-
Net Worth 228,258 287,142 287,306 385,898 372,001 359,788 587,775 -14.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,038 5,029 5,037 10,075 10,025 9,815 24,490 -23.14%
Div Payout % 56.95% 0.00% 15.87% 128.70% 2,564.10% 0.00% 275.33% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 228,258 287,142 287,306 385,898 372,001 359,788 587,775 -14.57%
NOSH 100,763 100,596 100,745 100,759 100,256 98,152 97,962 0.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.51% -1.41% 19.99% 4.21% 0.21% -1.66% 4.90% -
ROE 3.88% -0.76% 11.05% 2.03% 0.11% -0.68% 1.51% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 116.96 154.40 157.62 184.72 183.27 150.13 185.22 -7.36%
EPS 8.78 -2.18 31.51 7.77 0.39 -2.49 9.08 -0.55%
DPS 5.00 5.00 5.00 10.00 10.00 10.00 25.00 -23.50%
NAPS 2.2653 2.8544 2.8518 3.8299 3.7105 3.6656 6.00 -14.97%
Adjusted Per Share Value based on latest NOSH - 100,759
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 116.98 154.17 157.63 184.75 182.38 146.26 180.11 -6.93%
EPS 8.78 -2.18 31.51 7.77 0.39 -2.43 8.83 -0.09%
DPS 5.00 4.99 5.00 10.00 9.95 9.74 24.31 -23.15%
NAPS 2.2657 2.8502 2.8518 3.8304 3.6925 3.5713 5.8343 -14.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.00 2.56 2.15 2.42 3.08 3.06 4.20 -
P/RPS 1.71 1.66 1.36 1.31 1.68 2.04 2.27 -4.60%
P/EPS 22.78 -117.48 6.82 31.15 789.74 -122.89 46.26 -11.12%
EY 4.39 -0.85 14.66 3.21 0.13 -0.81 2.16 12.53%
DY 2.50 1.95 2.33 4.13 3.25 3.27 5.95 -13.44%
P/NAPS 0.88 0.90 0.75 0.63 0.83 0.83 0.70 3.88%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 27/02/07 27/02/06 17/02/05 18/02/04 24/02/03 -
Price 2.00 2.16 2.25 2.32 3.02 3.36 4.24 -
P/RPS 1.71 1.40 1.43 1.26 1.65 2.24 2.29 -4.74%
P/EPS 22.78 -99.13 7.14 29.86 774.36 -134.94 46.70 -11.26%
EY 4.39 -1.01 14.00 3.35 0.13 -0.74 2.14 12.70%
DY 2.50 2.31 2.22 4.31 3.31 2.98 5.90 -13.32%
P/NAPS 0.88 0.76 0.79 0.61 0.81 0.92 0.71 3.63%

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