[CCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.66%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 664,192 682,657 594,758 497,641 527,361 645,990 650,540 0.34%
PBT 6,951 35,041 36,147 40,169 50,145 11,060 47,652 -27.42%
Tax 919 -7,890 -8,263 -9,874 -2,786 -1,112 -5,570 -
NP 7,870 27,151 27,884 30,295 47,359 9,948 42,082 -24.35%
-
NP to SH 7,870 27,151 27,884 30,295 47,359 9,948 42,082 -24.35%
-
Tax Rate -13.22% 22.52% 22.86% 24.58% 5.56% 10.05% 11.69% -
Total Cost 656,322 655,506 566,874 467,346 480,002 636,042 608,458 1.26%
-
Net Worth 193,913 199,051 183,110 174,372 232,775 291,543 289,717 -6.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,037 10,075 10,074 130,927 146,092 10,072 214,584 -46.46%
Div Payout % 64.01% 37.11% 36.13% 432.18% 308.48% 101.26% 509.92% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 193,913 199,051 183,110 174,372 232,775 291,543 289,717 -6.46%
NOSH 100,745 100,745 100,693 100,700 100,720 100,723 101,052 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.18% 3.98% 4.69% 6.09% 8.98% 1.54% 6.47% -
ROE 4.06% 13.64% 15.23% 17.37% 20.35% 3.41% 14.53% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 659.28 677.61 590.66 494.18 523.59 641.35 643.76 0.39%
EPS 7.81 26.95 27.69 30.08 47.02 9.88 41.64 -24.32%
DPS 5.00 10.00 10.00 130.00 145.00 10.00 213.00 -46.45%
NAPS 1.9248 1.9758 1.8185 1.7316 2.3111 2.8945 2.867 -6.41%
Adjusted Per Share Value based on latest NOSH - 100,700
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 659.28 677.61 590.36 493.96 523.46 641.21 645.73 0.34%
EPS 7.81 26.95 27.68 30.07 47.01 9.87 41.77 -24.36%
DPS 5.00 10.00 10.00 129.96 145.01 10.00 213.00 -46.45%
NAPS 1.9248 1.9758 1.8176 1.7308 2.3105 2.8939 2.8758 -6.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.66 3.00 4.72 5.26 2.05 2.20 2.29 -
P/RPS 0.40 0.44 0.80 1.06 0.39 0.34 0.36 1.76%
P/EPS 34.05 11.13 17.04 17.48 4.36 22.27 5.50 35.46%
EY 2.94 8.98 5.87 5.72 22.94 4.49 18.18 -26.16%
DY 1.88 3.33 2.12 24.71 70.73 4.55 93.01 -47.77%
P/NAPS 1.38 1.52 2.60 3.04 0.89 0.76 0.80 9.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 19/04/13 20/04/12 20/04/11 27/04/10 21/04/09 25/04/08 10/05/07 -
Price 2.70 2.94 4.50 5.15 2.18 2.25 2.60 -
P/RPS 0.41 0.43 0.76 1.04 0.42 0.35 0.40 0.41%
P/EPS 34.56 10.91 16.25 17.12 4.64 22.78 6.24 32.97%
EY 2.89 9.17 6.15 5.84 21.57 4.39 16.02 -24.81%
DY 1.85 3.40 2.22 25.24 66.51 4.44 81.92 -46.80%
P/NAPS 1.40 1.49 2.47 2.97 0.94 0.78 0.91 7.43%

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