[CCB] YoY Cumulative 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- 86.87%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 463,701 363,286 438,952 503,246 481,774 574,560 573,525 -3.47%
PBT 28,315 29,915 40,710 11,633 17,879 22,704 23,486 3.16%
Tax -6,034 -6,804 -2,772 -1,996 -3,928 -6,625 -9,055 -6.53%
NP 22,281 23,111 37,938 9,637 13,951 16,079 14,431 7.50%
-
NP to SH 22,281 23,111 37,938 9,637 13,951 16,079 14,431 7.50%
-
Tax Rate 21.31% 22.74% 6.81% 17.16% 21.97% 29.18% 38.55% -
Total Cost 441,420 340,175 401,014 493,609 467,823 558,481 559,094 -3.86%
-
Net Worth 180,883 153,102 217,393 290,056 255,519 378,057 370,585 -11.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,038 125,931 141,033 5,035 209,516 5,037 5,037 0.00%
Div Payout % 22.61% 544.90% 371.75% 52.25% 1,501.81% 31.33% 34.91% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 180,883 153,102 217,393 290,056 255,519 378,057 370,585 -11.26%
NOSH 100,765 100,745 100,738 100,700 100,729 100,745 100,746 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.81% 6.36% 8.64% 1.91% 2.90% 2.80% 2.52% -
ROE 12.32% 15.10% 17.45% 3.32% 5.46% 4.25% 3.89% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 460.18 360.60 435.74 499.75 478.29 570.31 569.28 -3.48%
EPS 22.12 22.94 37.66 9.57 13.85 15.96 14.32 7.51%
DPS 5.00 125.00 140.00 5.00 208.00 5.00 5.00 0.00%
NAPS 1.7951 1.5197 2.158 2.8804 2.5367 3.7526 3.6784 -11.26%
Adjusted Per Share Value based on latest NOSH - 100,674
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 460.27 360.60 435.71 499.52 478.21 570.31 569.28 -3.47%
EPS 22.12 22.94 37.66 9.57 13.85 15.96 14.32 7.51%
DPS 5.00 125.00 139.99 5.00 207.97 5.00 5.00 0.00%
NAPS 1.7955 1.5197 2.1579 2.8791 2.5363 3.7526 3.6784 -11.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.88 3.43 2.03 2.62 2.08 2.90 3.20 -
P/RPS 1.06 0.95 0.47 0.52 0.43 0.51 0.56 11.21%
P/EPS 22.07 14.95 5.39 27.38 15.02 18.17 22.34 -0.20%
EY 4.53 6.69 18.55 3.65 6.66 5.50 4.48 0.18%
DY 1.02 36.44 68.97 1.91 100.00 1.72 1.56 -6.83%
P/NAPS 2.72 2.26 0.94 0.91 0.82 0.77 0.87 20.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 05/11/09 31/10/08 12/11/07 13/11/06 09/11/05 29/10/04 -
Price 4.82 3.40 1.82 2.58 2.29 2.80 3.20 -
P/RPS 1.05 0.94 0.42 0.52 0.48 0.49 0.56 11.03%
P/EPS 21.80 14.82 4.83 26.96 16.53 17.54 22.34 -0.40%
EY 4.59 6.75 20.69 3.71 6.05 5.70 4.48 0.40%
DY 1.04 36.76 76.92 1.94 90.83 1.79 1.56 -6.53%
P/NAPS 2.69 2.24 0.84 0.90 0.90 0.75 0.87 20.68%

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