[CCB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.95%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 648,341 674,691 589,246 466,320 556,807 658,567 640,574 0.20%
PBT 18,112 34,226 35,031 36,497 47,580 11,011 51,843 -16.06%
Tax -1,949 -7,605 -8,223 -8,357 -795 -3,566 -6,147 -17.40%
NP 16,163 26,621 26,808 28,140 46,785 7,445 45,696 -15.89%
-
NP to SH 16,163 26,621 26,808 28,140 46,785 7,445 45,696 -15.89%
-
Tax Rate 10.76% 22.22% 23.47% 22.90% 1.67% 32.39% 11.86% -
Total Cost 632,178 648,070 562,438 438,180 510,022 651,122 594,878 1.01%
-
Net Worth 193,833 191,583 176,220 158,147 228,258 287,142 287,306 -6.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,037 10,075 10,074 130,927 146,092 10,072 214,584 -46.46%
Div Payout % 31.17% 37.85% 37.58% 465.27% 312.26% 135.30% 469.59% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 193,833 191,583 176,220 158,147 228,258 287,142 287,306 -6.34%
NOSH 100,745 100,745 100,824 100,763 100,763 100,596 100,745 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.49% 3.95% 4.55% 6.03% 8.40% 1.13% 7.13% -
ROE 8.34% 13.90% 15.21% 17.79% 20.50% 2.59% 15.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 643.55 669.36 584.43 462.79 552.59 654.66 635.83 0.20%
EPS 16.04 26.41 26.59 27.93 46.43 7.40 45.36 -15.89%
DPS 5.00 10.00 10.00 130.00 145.00 10.00 213.00 -46.45%
NAPS 1.924 1.9007 1.7478 1.5695 2.2653 2.8544 2.8518 -6.34%
Adjusted Per Share Value based on latest NOSH - 100,763
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 643.55 669.70 584.89 462.87 552.69 653.70 635.84 0.20%
EPS 16.04 26.42 26.61 27.93 46.44 7.39 45.36 -15.89%
DPS 5.00 10.00 10.00 129.96 145.01 10.00 213.00 -46.45%
NAPS 1.924 1.9017 1.7492 1.5698 2.2657 2.8502 2.8518 -6.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.84 3.20 4.30 4.13 2.00 2.56 2.15 -
P/RPS 0.44 0.48 0.74 0.89 0.36 0.39 0.34 4.38%
P/EPS 17.70 12.12 16.17 14.79 4.31 34.59 4.74 24.53%
EY 5.65 8.25 6.18 6.76 23.22 2.89 21.10 -19.70%
DY 1.76 3.13 2.33 31.48 72.50 3.91 99.07 -48.88%
P/NAPS 1.48 1.68 2.46 2.63 0.88 0.90 0.75 11.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 16/02/12 24/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 2.77 3.19 4.67 4.15 2.00 2.16 2.25 -
P/RPS 0.43 0.48 0.80 0.90 0.36 0.33 0.35 3.48%
P/EPS 17.27 12.08 17.56 14.86 4.31 29.19 4.96 23.08%
EY 5.79 8.28 5.69 6.73 23.22 3.43 20.16 -18.75%
DY 1.81 3.13 2.14 31.33 72.50 4.63 94.67 -48.25%
P/NAPS 1.44 1.68 2.67 2.64 0.88 0.76 0.79 10.51%

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