[CCB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3809.48%
YoY- 305.48%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 103,034 117,855 155,321 158,800 186,122 183,737 147,353 -5.78%
PBT 6,582 6,869 -622 33,929 10,724 2,102 1,013 36.56%
Tax -1,553 1,978 -1,570 -2,184 -2,895 -1,711 -3,457 -12.47%
NP 5,029 8,847 -2,192 31,745 7,829 391 -2,444 -
-
NP to SH 5,029 8,847 -2,192 31,745 7,829 391 -2,444 -
-
Tax Rate 23.59% -28.80% - 6.44% 27.00% 81.40% 341.26% -
Total Cost 98,005 109,008 157,513 127,055 178,293 183,346 149,797 -6.82%
-
Net Worth 158,147 228,258 287,142 287,306 385,898 372,001 359,788 -12.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,038 5,038 5,029 5,037 10,075 10,025 9,815 -10.51%
Div Payout % 100.18% 56.95% 0.00% 15.87% 128.70% 2,564.10% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 158,147 228,258 287,142 287,306 385,898 372,001 359,788 -12.79%
NOSH 100,763 100,763 100,596 100,745 100,759 100,256 98,152 0.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.88% 7.51% -1.41% 19.99% 4.21% 0.21% -1.66% -
ROE 3.18% 3.88% -0.76% 11.05% 2.03% 0.11% -0.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.25 116.96 154.40 157.62 184.72 183.27 150.13 -6.19%
EPS 4.99 8.78 -2.18 31.51 7.77 0.39 -2.49 -
DPS 5.00 5.00 5.00 5.00 10.00 10.00 10.00 -10.90%
NAPS 1.5695 2.2653 2.8544 2.8518 3.8299 3.7105 3.6656 -13.17%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.27 116.98 154.17 157.63 184.75 182.38 146.26 -5.78%
EPS 4.99 8.78 -2.18 31.51 7.77 0.39 -2.43 -
DPS 5.00 5.00 4.99 5.00 10.00 9.95 9.74 -10.50%
NAPS 1.5698 2.2657 2.8502 2.8518 3.8304 3.6925 3.5713 -12.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.13 2.00 2.56 2.15 2.42 3.08 3.06 -
P/RPS 4.04 1.71 1.66 1.36 1.31 1.68 2.04 12.05%
P/EPS 82.75 22.78 -117.48 6.82 31.15 789.74 -122.89 -
EY 1.21 4.39 -0.85 14.66 3.21 0.13 -0.81 -
DY 1.21 2.50 1.95 2.33 4.13 3.25 3.27 -15.25%
P/NAPS 2.63 0.88 0.90 0.75 0.63 0.83 0.83 21.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 27/02/07 27/02/06 17/02/05 18/02/04 -
Price 4.15 2.00 2.16 2.25 2.32 3.02 3.36 -
P/RPS 4.06 1.71 1.40 1.43 1.26 1.65 2.24 10.40%
P/EPS 83.15 22.78 -99.13 7.14 29.86 774.36 -134.94 -
EY 1.20 4.39 -1.01 14.00 3.35 0.13 -0.74 -
DY 1.20 2.50 2.31 2.22 4.31 3.31 2.98 -14.05%
P/NAPS 2.64 0.88 0.76 0.79 0.61 0.81 0.92 19.18%

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