Highlights

[CCB] YoY Quarter Result on 2017-03-31 [#1]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 21-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -80.99%    YoY -     -96.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 352,727 315,138 263,120 186,404 175,976 160,125 152,159 15.03%
  YoY % 11.93% 19.77% 41.16% 5.93% 9.90% 5.24% -
  Horiz. % 231.81% 207.11% 172.92% 122.51% 115.65% 105.24% 100.00%
PBT 780 12,930 9,594 2,583 -527 10,634 9,819 -34.41%
  YoY % -93.97% 34.77% 271.43% 590.13% -104.96% 8.30% -
  Horiz. % 7.94% 131.68% 97.71% 26.31% -5.37% 108.30% 100.00%
Tax -468 -3,428 -2,951 -886 608 -2,260 -1,975 -21.32%
  YoY % 86.35% -16.16% -233.07% -245.72% 126.90% -14.43% -
  Horiz. % 23.70% 173.57% 149.42% 44.86% -30.78% 114.43% 100.00%
NP 312 9,502 6,643 1,697 81 8,374 7,844 -41.55%
  YoY % -96.72% 43.04% 291.46% 1,995.06% -99.03% 6.76% -
  Horiz. % 3.98% 121.14% 84.69% 21.63% 1.03% 106.76% 100.00%
NP to SH 312 9,502 6,643 1,697 81 8,374 7,844 -41.55%
  YoY % -96.72% 43.04% 291.46% 1,995.06% -99.03% 6.76% -
  Horiz. % 3.98% 121.14% 84.69% 21.63% 1.03% 106.76% 100.00%
Tax Rate 60.00 % 26.51 % 30.76 % 34.30 % - % 21.25 % 20.11 % 19.96%
  YoY % 126.33% -13.82% -10.32% 0.00% 0.00% 5.67% -
  Horiz. % 298.36% 131.82% 152.96% 170.56% 0.00% 105.67% 100.00%
Total Cost 352,415 305,636 256,477 184,707 175,895 151,751 144,315 16.03%
  YoY % 15.31% 19.17% 38.86% 5.01% 15.91% 5.15% -
  Horiz. % 244.20% 211.78% 177.72% 127.99% 121.88% 105.15% 100.00%
Net Worth 294,618 270,086 215,176 200,296 194,886 199,101 183,110 8.24%
  YoY % 9.08% 25.52% 7.43% 2.78% -2.12% 8.73% -
  Horiz. % 160.90% 147.50% 117.51% 109.39% 106.43% 108.73% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 294,618 270,086 215,176 200,296 194,886 199,101 183,110 8.24%
  YoY % 9.08% 25.52% 7.43% 2.78% -2.12% 8.73% -
  Horiz. % 160.90% 147.50% 117.51% 109.39% 106.43% 108.73% 100.00%
NOSH 100,645 100,763 100,804 101,011 101,250 100,770 100,693 -0.01%
  YoY % -0.12% -0.04% -0.21% -0.24% 0.48% 0.08% -
  Horiz. % 99.95% 100.07% 100.11% 100.32% 100.55% 100.08% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.09 % 3.02 % 2.52 % 0.91 % 0.05 % 5.23 % 5.16 % -49.04%
  YoY % -97.02% 19.84% 176.92% 1,720.00% -99.04% 1.36% -
  Horiz. % 1.74% 58.53% 48.84% 17.64% 0.97% 101.36% 100.00%
ROE 0.11 % 3.52 % 3.09 % 0.85 % 0.04 % 4.21 % 4.28 % -45.65%
  YoY % -96.88% 13.92% 263.53% 2,025.00% -99.05% -1.64% -
  Horiz. % 2.57% 82.24% 72.20% 19.86% 0.93% 98.36% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 350.47 312.75 261.02 184.54 173.80 158.90 151.11 15.04%
  YoY % 12.06% 19.82% 41.44% 6.18% 9.38% 5.16% -
  Horiz. % 231.93% 206.97% 172.74% 122.12% 115.02% 105.16% 100.00%
EPS 0.31 9.43 6.59 1.68 0.08 8.31 7.79 -41.54%
  YoY % -96.71% 43.10% 292.26% 2,000.00% -99.04% 6.68% -
  Horiz. % 3.98% 121.05% 84.60% 21.57% 1.03% 106.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9273 2.6804 2.1346 1.9829 1.9248 1.9758 1.8185 8.25%
  YoY % 9.21% 25.57% 7.65% 3.02% -2.58% 8.65% -
  Horiz. % 160.97% 147.40% 117.38% 109.04% 105.85% 108.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,645
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 350.47 313.12 261.43 185.21 174.85 159.10 151.18 15.03%
  YoY % 11.93% 19.77% 41.15% 5.93% 9.90% 5.24% -
  Horiz. % 231.82% 207.12% 172.93% 122.51% 115.66% 105.24% 100.00%
EPS 0.31 9.44 6.60 1.69 0.08 8.32 7.79 -41.54%
  YoY % -96.72% 43.03% 290.53% 2,012.50% -99.04% 6.80% -
  Horiz. % 3.98% 121.18% 84.72% 21.69% 1.03% 106.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9273 2.6836 2.1380 1.9901 1.9364 1.9783 1.8194 8.24%
  YoY % 9.08% 25.52% 7.43% 2.77% -2.12% 8.73% -
  Horiz. % 160.89% 147.50% 117.51% 109.38% 106.43% 108.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.8300 3.4300 2.0000 2.3700 2.6600 3.0000 4.7200 -
P/RPS 0.81 1.10 0.77 1.28 1.53 1.89 3.12 -20.11%
  YoY % -26.36% 42.86% -39.84% -16.34% -19.05% -39.42% -
  Horiz. % 25.96% 35.26% 24.68% 41.03% 49.04% 60.58% 100.00%
P/EPS 912.90 36.37 30.35 141.07 3,325.00 36.10 60.59 57.09%
  YoY % 2,410.04% 19.84% -78.49% -95.76% 9,110.53% -40.42% -
  Horiz. % 1,506.68% 60.03% 50.09% 232.83% 5,487.70% 59.58% 100.00%
EY 0.11 2.75 3.30 0.71 0.03 2.77 1.65 -36.30%
  YoY % -96.00% -16.67% 364.79% 2,266.67% -98.92% 67.88% -
  Horiz. % 6.67% 166.67% 200.00% 43.03% 1.82% 167.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.28 0.94 1.20 1.38 1.52 2.60 -15.14%
  YoY % -24.22% 36.17% -21.67% -13.04% -9.21% -41.54% -
  Horiz. % 37.31% 49.23% 36.15% 46.15% 53.08% 58.46% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date - 19/04/16 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 -
Price 2.8300 3.5900 2.0300 2.3700 2.7000 2.9400 4.5000 -
P/RPS 0.81 1.15 0.78 1.28 1.55 1.85 2.98 -19.50%
  YoY % -29.57% 47.44% -39.06% -17.42% -16.22% -37.92% -
  Horiz. % 27.18% 38.59% 26.17% 42.95% 52.01% 62.08% 100.00%
P/EPS 912.90 38.07 30.80 141.07 3,375.00 35.38 57.77 58.35%
  YoY % 2,297.95% 23.60% -78.17% -95.82% 9,439.29% -38.76% -
  Horiz. % 1,580.23% 65.90% 53.31% 244.19% 5,842.13% 61.24% 100.00%
EY 0.11 2.63 3.25 0.71 0.03 2.83 1.73 -36.80%
  YoY % -95.82% -19.08% 357.75% 2,266.67% -98.94% 63.58% -
  Horiz. % 6.36% 152.02% 187.86% 41.04% 1.73% 163.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.34 0.95 1.20 1.40 1.49 2.47 -14.41%
  YoY % -27.61% 41.05% -20.83% -14.29% -6.04% -39.68% -
  Horiz. % 39.27% 54.25% 38.46% 48.58% 56.68% 60.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

413  352  493  523 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.0650.00 
 XOX 0.12+0.005 
 IRIS 0.20-0.01 
 EAH 0.110.00 
 TIGER 0.0750.00 
 RGB 0.325+0.01 
 THHEAVY 0.095-0.04 
 AAX 0.450.00 
 DNEX 0.60-0.005 
 VIVOCOM 0.1550.00 
Partners & Brokers