[CCB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.11%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 527,361 645,990 650,540 726,452 744,558 786,230 865,392 -7.91%
PBT 50,145 11,060 47,652 35,164 21,987 21,642 85,235 -8.45%
Tax -2,786 -1,112 -5,570 -9,318 -9,953 -9,743 -29,043 -32.31%
NP 47,359 9,948 42,082 25,846 12,034 11,899 56,192 -2.80%
-
NP to SH 47,359 9,948 42,082 25,846 12,034 11,899 56,192 -2.80%
-
Tax Rate 5.56% 10.05% 11.69% 26.50% 45.27% 45.02% 34.07% -
Total Cost 480,002 636,042 608,458 700,606 732,524 774,331 809,200 -8.32%
-
Net Worth 232,775 291,543 289,717 408,926 376,528 373,261 588,347 -14.30%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 146,092 10,072 214,584 15,114 15,062 11,087 39,178 24.50%
Div Payout % 308.48% 101.26% 509.92% 58.48% 125.17% 93.18% 69.72% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 232,775 291,543 289,717 408,926 376,528 373,261 588,347 -14.30%
NOSH 100,720 100,723 101,052 100,782 100,689 100,761 98,057 0.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.98% 1.54% 6.47% 3.56% 1.62% 1.51% 6.49% -
ROE 20.35% 3.41% 14.53% 6.32% 3.20% 3.19% 9.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 523.59 641.35 643.76 720.81 739.46 780.29 882.53 -8.32%
EPS 47.02 9.88 41.64 25.65 11.95 11.81 57.30 -3.23%
DPS 145.00 10.00 213.00 15.00 15.00 11.00 40.00 23.91%
NAPS 2.3111 2.8945 2.867 4.0575 3.7395 3.7044 6.00 -14.68%
Adjusted Per Share Value based on latest NOSH - 100,782
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 523.46 641.21 645.73 721.08 739.05 780.42 858.99 -7.91%
EPS 47.01 9.87 41.77 25.65 11.95 11.81 55.78 -2.80%
DPS 145.01 10.00 213.00 15.00 14.95 11.01 38.89 24.50%
NAPS 2.3105 2.8939 2.8758 4.059 3.7374 3.705 5.84 -14.30%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.05 2.20 2.29 2.40 2.95 3.36 4.88 -
P/RPS 0.39 0.34 0.36 0.33 0.40 0.43 0.55 -5.56%
P/EPS 4.36 22.27 5.50 9.36 24.68 28.45 8.52 -10.55%
EY 22.94 4.49 18.18 10.69 4.05 3.51 11.74 11.80%
DY 70.73 4.55 93.01 6.25 5.08 3.27 8.20 43.16%
P/NAPS 0.89 0.76 0.80 0.59 0.79 0.91 0.81 1.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/04/09 25/04/08 10/05/07 10/05/06 09/05/05 12/05/04 05/05/03 -
Price 2.18 2.25 2.60 2.43 3.10 3.30 4.70 -
P/RPS 0.42 0.35 0.40 0.34 0.42 0.42 0.53 -3.79%
P/EPS 4.64 22.78 6.24 9.48 25.94 27.94 8.20 -9.04%
EY 21.57 4.39 16.02 10.55 3.86 3.58 12.19 9.96%
DY 66.51 4.44 81.92 6.17 4.84 3.33 8.51 40.82%
P/NAPS 0.94 0.78 0.91 0.60 0.83 0.89 0.78 3.15%

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