[CCB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.65%
YoY- -39.01%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 658,567 640,574 760,682 757,262 871,761 807,872 740,771 -1.94%
PBT 11,011 51,843 33,428 25,588 38,391 87,805 96,977 -30.40%
Tax -3,566 -6,147 -9,520 -10,766 -14,087 -30,342 -35,581 -31.83%
NP 7,445 45,696 23,908 14,822 24,304 57,463 61,396 -29.63%
-
NP to SH 7,445 45,696 23,908 14,822 24,304 57,463 61,396 -29.63%
-
Tax Rate 32.39% 11.86% 28.48% 42.07% 36.69% 34.56% 36.69% -
Total Cost 651,122 594,878 736,774 742,440 847,457 750,409 679,375 -0.70%
-
Net Worth 287,142 287,306 385,898 372,001 359,788 587,775 562,348 -10.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,072 214,584 15,114 15,062 11,087 39,178 38,586 -20.04%
Div Payout % 135.30% 469.59% 63.22% 101.62% 45.62% 68.18% 62.85% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 287,142 287,306 385,898 372,001 359,788 587,775 562,348 -10.59%
NOSH 100,596 100,745 100,759 100,256 98,152 97,962 95,652 0.84%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.13% 7.13% 3.14% 1.96% 2.79% 7.11% 8.29% -
ROE 2.59% 15.90% 6.20% 3.98% 6.76% 9.78% 10.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 654.66 635.83 754.95 755.33 888.17 824.67 774.44 -2.76%
EPS 7.40 45.36 23.73 14.78 24.76 58.66 64.19 -30.22%
DPS 10.00 213.00 15.00 15.00 11.30 40.00 40.34 -20.73%
NAPS 2.8544 2.8518 3.8299 3.7105 3.6656 6.00 5.8791 -11.34%
Adjusted Per Share Value based on latest NOSH - 100,256
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 653.70 635.84 755.06 751.66 865.31 801.90 735.29 -1.94%
EPS 7.39 45.36 23.73 14.71 24.12 57.04 60.94 -29.63%
DPS 10.00 213.00 15.00 14.95 11.01 38.89 38.30 -20.04%
NAPS 2.8502 2.8518 3.8304 3.6925 3.5713 5.8343 5.5819 -10.59%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.56 2.15 2.42 3.08 3.06 4.20 5.20 -
P/RPS 0.39 0.34 0.32 0.41 0.34 0.51 0.67 -8.62%
P/EPS 34.59 4.74 10.20 20.83 12.36 7.16 8.10 27.35%
EY 2.89 21.10 9.80 4.80 8.09 13.97 12.34 -21.48%
DY 3.91 99.07 6.20 4.87 3.69 9.52 7.76 -10.79%
P/NAPS 0.90 0.75 0.63 0.83 0.83 0.70 0.88 0.37%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 27/02/06 17/02/05 18/02/04 24/02/03 22/02/02 -
Price 2.16 2.25 2.32 3.02 3.36 4.24 5.50 -
P/RPS 0.33 0.35 0.31 0.40 0.38 0.51 0.71 -11.98%
P/EPS 29.19 4.96 9.78 20.43 13.57 7.23 8.57 22.65%
EY 3.43 20.16 10.23 4.90 7.37 13.83 11.67 -18.45%
DY 4.63 94.67 6.47 4.97 3.36 9.43 7.33 -7.36%
P/NAPS 0.76 0.79 0.61 0.81 0.92 0.71 0.94 -3.47%

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