[CCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.58%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 597,636 579,088 658,566 670,994 669,216 629,396 640,574 -4.52%
PBT 73,422 9,864 11,010 15,510 11,222 9,668 51,808 26.19%
Tax -5,396 6,292 -3,566 -2,661 -908 -3,524 -6,112 -7.97%
NP 68,026 16,156 7,444 12,849 10,314 6,144 45,696 30.40%
-
NP to SH 68,026 16,156 7,444 12,849 10,314 6,144 45,696 30.40%
-
Tax Rate 7.35% -63.79% 32.39% 17.16% 8.09% 36.45% 11.80% -
Total Cost 529,610 562,932 651,122 658,145 658,902 623,252 594,878 -7.46%
-
Net Worth 317,874 291,543 287,525 290,056 289,315 289,717 287,292 6.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 282,098 - 10,073 6,713 10,072 - 214,577 20.02%
Div Payout % 414.69% - 135.32% 52.25% 97.66% - 469.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 317,874 291,543 287,525 290,056 289,315 289,717 287,292 6.98%
NOSH 100,749 100,723 100,730 100,700 100,722 101,052 100,740 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.38% 2.79% 1.13% 1.91% 1.54% 0.98% 7.13% -
ROE 21.40% 5.54% 2.59% 4.43% 3.56% 2.12% 15.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 593.19 574.93 653.79 666.33 664.41 622.84 635.86 -4.52%
EPS 67.52 16.04 7.39 12.76 10.24 6.08 45.36 30.40%
DPS 280.00 0.00 10.00 6.67 10.00 0.00 213.00 20.02%
NAPS 3.1551 2.8945 2.8544 2.8804 2.8724 2.867 2.8518 6.97%
Adjusted Per Share Value based on latest NOSH - 100,674
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 593.22 574.81 653.70 666.03 664.27 624.74 635.84 -4.52%
EPS 67.52 16.04 7.39 12.75 10.24 6.10 45.36 30.40%
DPS 280.01 0.00 10.00 6.66 10.00 0.00 212.99 20.02%
NAPS 3.1552 2.8939 2.854 2.8791 2.8718 2.8758 2.8517 6.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.19 2.20 2.56 2.62 2.20 2.29 2.15 -
P/RPS 0.37 0.38 0.39 0.39 0.33 0.37 0.34 5.80%
P/EPS 3.24 13.72 34.64 20.53 21.48 37.66 4.74 -22.42%
EY 30.83 7.29 2.89 4.87 4.65 2.66 21.10 28.79%
DY 127.85 0.00 3.91 2.54 4.55 0.00 99.07 18.55%
P/NAPS 0.69 0.76 0.90 0.91 0.77 0.80 0.75 -5.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 27/02/07 -
Price 2.30 2.25 2.16 2.58 2.30 2.60 2.25 -
P/RPS 0.39 0.39 0.33 0.39 0.35 0.42 0.35 7.48%
P/EPS 3.41 14.03 29.23 20.22 22.46 42.76 4.96 -22.12%
EY 29.36 7.13 3.42 4.95 4.45 2.34 20.16 28.51%
DY 121.74 0.00 4.63 2.58 4.35 0.00 94.67 18.27%
P/NAPS 0.73 0.78 0.76 0.90 0.80 0.91 0.79 -5.13%

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