[CCB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -82.01%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 589,246 466,320 556,807 658,567 640,574 760,682 757,262 -4.09%
PBT 35,031 36,497 47,580 11,011 51,843 33,428 25,588 5.37%
Tax -8,223 -8,357 -795 -3,566 -6,147 -9,520 -10,766 -4.38%
NP 26,808 28,140 46,785 7,445 45,696 23,908 14,822 10.37%
-
NP to SH 26,808 28,140 46,785 7,445 45,696 23,908 14,822 10.37%
-
Tax Rate 23.47% 22.90% 1.67% 32.39% 11.86% 28.48% 42.07% -
Total Cost 562,438 438,180 510,022 651,122 594,878 736,774 742,440 -4.52%
-
Net Worth 176,220 158,147 228,258 287,142 287,306 385,898 372,001 -11.70%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,074 130,927 146,092 10,072 214,584 15,114 15,062 -6.48%
Div Payout % 37.58% 465.27% 312.26% 135.30% 469.59% 63.22% 101.62% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 176,220 158,147 228,258 287,142 287,306 385,898 372,001 -11.70%
NOSH 100,824 100,763 100,763 100,596 100,745 100,759 100,256 0.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.55% 6.03% 8.40% 1.13% 7.13% 3.14% 1.96% -
ROE 15.21% 17.79% 20.50% 2.59% 15.90% 6.20% 3.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 584.43 462.79 552.59 654.66 635.83 754.95 755.33 -4.18%
EPS 26.59 27.93 46.43 7.40 45.36 23.73 14.78 10.27%
DPS 10.00 130.00 145.00 10.00 213.00 15.00 15.00 -6.53%
NAPS 1.7478 1.5695 2.2653 2.8544 2.8518 3.8299 3.7105 -11.78%
Adjusted Per Share Value based on latest NOSH - 100,596
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 584.89 462.87 552.69 653.70 635.84 755.06 751.66 -4.09%
EPS 26.61 27.93 46.44 7.39 45.36 23.73 14.71 10.37%
DPS 10.00 129.96 145.01 10.00 213.00 15.00 14.95 -6.47%
NAPS 1.7492 1.5698 2.2657 2.8502 2.8518 3.8304 3.6925 -11.70%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.30 4.13 2.00 2.56 2.15 2.42 3.08 -
P/RPS 0.74 0.89 0.36 0.39 0.34 0.32 0.41 10.33%
P/EPS 16.17 14.79 4.31 34.59 4.74 10.20 20.83 -4.13%
EY 6.18 6.76 23.22 2.89 21.10 9.80 4.80 4.29%
DY 2.33 31.48 72.50 3.91 99.07 6.20 4.87 -11.55%
P/NAPS 2.46 2.63 0.88 0.90 0.75 0.63 0.83 19.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 24/02/09 26/02/08 27/02/07 27/02/06 17/02/05 -
Price 4.67 4.15 2.00 2.16 2.25 2.32 3.02 -
P/RPS 0.80 0.90 0.36 0.33 0.35 0.31 0.40 12.24%
P/EPS 17.56 14.86 4.31 29.19 4.96 9.78 20.43 -2.49%
EY 5.69 6.73 23.22 3.43 20.16 10.23 4.90 2.52%
DY 2.14 31.33 72.50 4.63 94.67 6.47 4.97 -13.09%
P/NAPS 2.67 2.64 0.88 0.76 0.79 0.61 0.81 21.98%

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