[CCB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.17%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 519,000 330,786 152,159 589,246 463,701 307,670 146,647 132.05%
PBT 28,369 17,188 9,819 34,999 28,315 15,871 8,703 119.68%
Tax -8,078 -2,828 -1,975 -8,223 -6,034 -3,214 -1,935 159.04%
NP 20,291 14,360 7,844 26,776 22,281 12,657 6,768 107.78%
-
NP to SH 20,291 14,360 7,844 26,776 22,281 12,657 6,768 107.78%
-
Tax Rate 28.47% 16.45% 20.11% 23.49% 21.31% 20.25% 22.23% -
Total Cost 498,709 316,426 144,315 562,470 441,420 295,013 139,879 133.19%
-
Net Worth 186,387 185,420 183,110 176,068 180,883 175,856 174,372 4.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,037 5,038 - 10,073 5,038 5,038 - -
Div Payout % 24.83% 35.09% - 37.62% 22.61% 39.81% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 186,387 185,420 183,110 176,068 180,883 175,856 174,372 4.53%
NOSH 100,749 100,771 100,693 100,737 100,765 100,765 100,700 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.91% 4.34% 5.16% 4.54% 4.81% 4.11% 4.62% -
ROE 10.89% 7.74% 4.28% 15.21% 12.32% 7.20% 3.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 515.14 328.25 151.11 584.93 460.18 305.33 145.63 131.97%
EPS 20.14 14.25 7.79 26.58 22.12 12.56 6.72 107.73%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.85 1.84 1.8185 1.7478 1.7951 1.7452 1.7316 4.50%
Adjusted Per Share Value based on latest NOSH - 100,824
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 515.16 328.34 151.03 584.89 460.27 305.39 145.56 132.05%
EPS 20.14 14.25 7.79 26.58 22.12 12.56 6.72 107.73%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.8501 1.8405 1.8176 1.7477 1.7955 1.7456 1.7308 4.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.28 4.56 4.72 4.30 4.88 6.20 5.26 -
P/RPS 0.64 1.39 3.12 0.74 1.06 2.03 3.61 -68.40%
P/EPS 16.29 32.00 60.59 16.18 22.07 49.36 78.26 -64.84%
EY 6.14 3.13 1.65 6.18 4.53 2.03 1.28 184.15%
DY 1.52 1.10 0.00 2.33 1.02 0.81 0.00 -
P/NAPS 1.77 2.48 2.60 2.46 2.72 3.55 3.04 -30.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 25/07/11 20/04/11 24/02/11 03/11/10 22/07/10 27/04/10 -
Price 3.37 4.40 4.50 4.67 4.82 7.46 5.15 -
P/RPS 0.65 1.34 2.98 0.80 1.05 2.44 3.54 -67.66%
P/EPS 16.73 30.88 57.77 17.57 21.80 59.39 76.63 -63.70%
EY 5.98 3.24 1.73 5.69 4.59 1.68 1.31 174.92%
DY 1.48 1.14 0.00 2.14 1.04 0.67 0.00 -
P/NAPS 1.82 2.39 2.47 2.67 2.69 4.27 2.97 -27.83%

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