[CCB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -32.15%
YoY- -66.37%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 662,046 667,896 758,297 720,878 905,856 805,032 691,102 -0.71%
PBT 45,562 28,638 24,806 24,499 52,403 78,091 110,867 -13.76%
Tax -4,180 -6,858 -8,336 -12,512 -16,760 -29,743 -36,621 -30.34%
NP 41,382 21,780 16,470 11,987 35,643 48,348 74,246 -9.27%
-
NP to SH 41,382 21,780 16,470 11,987 35,643 48,348 74,246 -9.27%
-
Tax Rate 9.17% 23.95% 33.60% 51.07% 31.98% 38.09% 33.03% -
Total Cost 620,664 646,116 741,827 708,891 870,213 756,684 616,856 0.10%
-
Net Worth 289,981 254,296 378,018 370,505 662,447 630,405 596,789 -11.32%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,080 219,623 15,064 14,852 25,762 38,601 39,093 -20.21%
Div Payout % 24.36% 1,008.37% 91.47% 123.90% 72.28% 79.84% 52.65% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 289,981 254,296 378,018 370,505 662,447 630,405 596,789 -11.32%
NOSH 100,674 100,246 100,735 100,724 98,072 97,988 97,834 0.47%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.25% 3.26% 2.17% 1.66% 3.93% 6.01% 10.74% -
ROE 14.27% 8.56% 4.36% 3.24% 5.38% 7.67% 12.44% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 657.61 666.25 752.76 715.69 923.66 821.56 706.40 -1.18%
EPS 41.10 21.73 16.35 11.90 36.34 49.34 75.89 -9.71%
DPS 10.00 218.00 15.00 14.75 26.30 39.39 40.00 -20.62%
NAPS 2.8804 2.5367 3.7526 3.6784 6.7547 6.4335 6.10 -11.75%
Adjusted Per Share Value based on latest NOSH - 100,724
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 657.15 662.96 752.69 715.55 899.16 799.08 685.99 -0.71%
EPS 41.08 21.62 16.35 11.90 35.38 47.99 73.70 -9.27%
DPS 10.01 218.00 14.95 14.74 25.57 38.32 38.80 -20.20%
NAPS 2.8784 2.5242 3.7522 3.6777 6.5755 6.2574 5.9238 -11.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.62 2.08 2.90 3.20 5.40 4.46 4.66 -
P/RPS 0.40 0.31 0.39 0.45 0.58 0.54 0.66 -8.00%
P/EPS 6.37 9.57 17.74 26.89 14.86 9.04 6.14 0.61%
EY 15.69 10.45 5.64 3.72 6.73 11.06 16.29 -0.62%
DY 3.82 104.81 5.17 4.61 4.87 8.83 8.58 -12.61%
P/NAPS 0.91 0.82 0.77 0.87 0.80 0.69 0.76 3.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 13/11/06 09/11/05 29/10/04 28/10/03 25/11/02 15/11/01 -
Price 2.58 2.29 2.80 3.20 5.25 4.60 4.90 -
P/RPS 0.39 0.34 0.37 0.45 0.57 0.56 0.69 -9.06%
P/EPS 6.28 10.54 17.13 26.89 14.45 9.32 6.46 -0.46%
EY 15.93 9.49 5.84 3.72 6.92 10.73 15.49 0.46%
DY 3.88 95.20 5.36 4.61 5.01 8.56 8.16 -11.64%
P/NAPS 0.90 0.90 0.75 0.87 0.78 0.72 0.80 1.98%

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