[CCB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -32.0%
YoY- 274.41%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 168,736 147,383 186,122 180,126 212,821 181,613 183,737 -5.53%
PBT 9,780 6,608 10,724 7,382 10,450 4,872 2,102 179.48%
Tax -1,791 -1,458 -2,895 -2,174 -2,791 -1,660 -1,711 3.10%
NP 7,989 5,150 7,829 5,208 7,659 3,212 391 651.52%
-
NP to SH 7,989 5,150 7,829 5,208 7,659 3,212 391 651.52%
-
Tax Rate 18.31% 22.06% 27.00% 29.45% 26.71% 34.07% 81.40% -
Total Cost 160,747 142,233 178,293 174,918 205,162 178,401 183,346 -8.41%
-
Net Worth 405,615 408,926 385,898 378,018 376,752 376,528 372,001 5.95%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 209,547 - 10,075 - 5,038 - 10,025 663.04%
Div Payout % 2,622.95% - 128.70% - 65.79% - 2,564.10% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 405,615 408,926 385,898 378,018 376,752 376,528 372,001 5.95%
NOSH 100,744 100,782 100,759 100,735 100,776 100,689 100,256 0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.73% 3.49% 4.21% 2.89% 3.60% 1.77% 0.21% -
ROE 1.97% 1.26% 2.03% 1.38% 2.03% 0.85% 0.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 167.49 146.24 184.72 178.81 211.18 180.37 183.27 -5.84%
EPS 7.93 5.11 7.77 5.17 7.60 3.19 0.39 649.09%
DPS 208.00 0.00 10.00 0.00 5.00 0.00 10.00 660.54%
NAPS 4.0262 4.0575 3.8299 3.7526 3.7385 3.7395 3.7105 5.61%
Adjusted Per Share Value based on latest NOSH - 100,735
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 167.49 146.29 184.75 178.79 211.25 180.27 182.38 -5.53%
EPS 7.93 5.11 7.77 5.17 7.60 3.19 0.39 649.09%
DPS 208.00 0.00 10.00 0.00 5.00 0.00 9.95 663.09%
NAPS 4.0262 4.059 3.8304 3.7522 3.7397 3.7374 3.6925 5.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.28 2.40 2.42 2.90 3.00 2.95 3.08 -
P/RPS 1.36 1.64 1.31 1.62 1.42 1.64 1.68 -13.17%
P/EPS 28.75 46.97 31.15 56.09 39.47 92.48 789.74 -89.08%
EY 3.48 2.13 3.21 1.78 2.53 1.08 0.13 800.26%
DY 91.23 0.00 4.13 0.00 1.67 0.00 3.25 829.29%
P/NAPS 0.57 0.59 0.63 0.77 0.80 0.79 0.83 -22.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 09/05/05 17/02/05 -
Price 2.45 2.43 2.32 2.80 3.00 3.10 3.02 -
P/RPS 1.46 1.66 1.26 1.57 1.42 1.72 1.65 -7.85%
P/EPS 30.90 47.55 29.86 54.16 39.47 97.18 774.36 -88.39%
EY 3.24 2.10 3.35 1.85 2.53 1.03 0.13 758.27%
DY 84.90 0.00 4.31 0.00 1.67 0.00 3.31 774.91%
P/NAPS 0.61 0.60 0.61 0.75 0.80 0.83 0.81 -17.26%

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