[CCB] YoY TTM 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- -16.79%
YoY- 32.24%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 481,141 594,273 662,046 667,896 758,297 720,878 905,856 -9.99%
PBT 36,784 40,089 45,562 28,638 24,806 24,499 52,403 -5.72%
Tax -4,826 -4,343 -4,180 -6,858 -8,336 -12,512 -16,760 -18.72%
NP 31,958 35,746 41,382 21,780 16,470 11,987 35,643 -1.80%
-
NP to SH 31,958 35,746 41,382 21,780 16,470 11,987 35,643 -1.80%
-
Tax Rate 13.12% 10.83% 9.17% 23.95% 33.60% 51.07% 31.98% -
Total Cost 449,183 558,527 620,664 646,116 741,827 708,891 870,213 -10.42%
-
Net Worth 153,199 217,183 289,981 254,296 378,018 370,505 662,447 -21.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 130,927 146,083 10,080 219,623 15,064 14,852 25,762 31.08%
Div Payout % 409.69% 408.67% 24.36% 1,008.37% 91.47% 123.90% 72.28% -
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 153,199 217,183 289,981 254,296 378,018 370,505 662,447 -21.63%
NOSH 100,809 100,641 100,674 100,246 100,735 100,724 98,072 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 6.64% 6.02% 6.25% 3.26% 2.17% 1.66% 3.93% -
ROE 20.86% 16.46% 14.27% 8.56% 4.36% 3.24% 5.38% -
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 477.28 590.49 657.61 666.25 752.76 715.69 923.66 -10.41%
EPS 31.70 35.52 41.10 21.73 16.35 11.90 36.34 -2.24%
DPS 130.00 145.00 10.00 218.00 15.00 14.75 26.30 30.48%
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 477.58 589.88 657.15 662.96 752.69 715.55 899.16 -9.99%
EPS 31.72 35.48 41.08 21.62 16.35 11.90 35.38 -1.80%
DPS 129.96 145.00 10.01 218.00 14.95 14.74 25.57 31.09%
NAPS 1.5207 2.1558 2.8784 2.5242 3.7522 3.6777 6.5755 -21.63%
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 0.72 0.34 0.40 0.31 0.39 0.45 0.58 3.66%
P/EPS 10.82 5.72 6.37 9.57 17.74 26.89 14.86 -5.14%
EY 9.24 17.50 15.69 10.45 5.64 3.72 6.73 5.41%
DY 37.90 71.43 3.82 104.81 5.17 4.61 4.87 40.72%
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 0.71 0.31 0.39 0.34 0.37 0.45 0.57 3.72%
P/EPS 10.73 5.12 6.28 10.54 17.13 26.89 14.45 -4.83%
EY 9.32 19.52 15.93 9.49 5.84 3.72 6.92 5.08%
DY 38.24 79.67 3.88 95.20 5.36 4.61 5.01 40.27%
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