Highlights

[CCB] YoY Quarter Result on 2013-06-30 [#2]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 24-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     1,186.42%    YoY -     -77.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 422,746 472,359 231,155 130,423 170,918 178,627 161,023 17.44%
  YoY % -10.50% 104.35% 77.23% -23.69% -4.32% 10.93% -
  Horiz. % 262.54% 293.35% 143.55% 81.00% 106.15% 110.93% 100.00%
PBT 22,807 26,341 3,038 702 5,411 7,369 7,168 21.26%
  YoY % -13.42% 767.05% 332.76% -87.03% -26.57% 2.80% -
  Horiz. % 318.18% 367.48% 42.38% 9.79% 75.49% 102.80% 100.00%
Tax -3,134 -4,514 -1,005 340 -820 -853 -1,279 16.09%
  YoY % 30.57% -349.15% -395.59% 141.46% 3.87% 33.31% -
  Horiz. % 245.04% 352.93% 78.58% -26.58% 64.11% 66.69% 100.00%
NP 19,673 21,827 2,033 1,042 4,591 6,516 5,889 22.24%
  YoY % -9.87% 973.64% 95.11% -77.30% -29.54% 10.65% -
  Horiz. % 334.06% 370.64% 34.52% 17.69% 77.96% 110.65% 100.00%
NP to SH 19,673 21,827 2,033 1,042 4,591 6,516 5,889 22.24%
  YoY % -9.87% 973.64% 95.11% -77.30% -29.54% 10.65% -
  Horiz. % 334.06% 370.64% 34.52% 17.69% 77.96% 110.65% 100.00%
Tax Rate 13.74 % 17.14 % 33.08 % -48.43 % 15.15 % 11.58 % 17.84 % -4.26%
  YoY % -19.84% -48.19% 168.30% -419.67% 30.83% -35.09% -
  Horiz. % 77.02% 96.08% 185.43% -271.47% 84.92% 64.91% 100.00%
Total Cost 403,073 450,532 229,122 129,381 166,327 172,111 155,134 17.23%
  YoY % -10.53% 96.63% 77.09% -22.21% -3.36% 10.94% -
  Horiz. % 259.82% 290.41% 147.69% 83.40% 107.22% 110.94% 100.00%
Net Worth 284,665 236,871 201,802 194,961 197,722 185,308 175,685 8.37%
  YoY % 20.18% 17.38% 3.51% -1.40% 6.70% 5.48% -
  Horiz. % 162.03% 134.83% 114.87% 110.97% 112.54% 105.48% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 5,037 5,035 5,033 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.03% 0.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.08% 100.04% 100.00%
Div Payout % - % - % - % - % 109.72 % 77.28 % 85.47 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 41.98% -9.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 128.37% 90.42% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 284,665 236,871 201,802 194,961 197,722 185,308 175,685 8.37%
  YoY % 20.18% 17.38% 3.51% -1.40% 6.70% 5.48% -
  Horiz. % 162.03% 134.83% 114.87% 110.97% 112.54% 105.48% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,710 100,667 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.03% 0.04% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.04% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.65 % 4.62 % 0.88 % 0.80 % 2.69 % 3.65 % 3.66 % 4.07%
  YoY % 0.65% 425.00% 10.00% -70.26% -26.30% -0.27% -
  Horiz. % 127.05% 126.23% 24.04% 21.86% 73.50% 99.73% 100.00%
ROE 6.91 % 9.21 % 1.01 % 0.53 % 2.32 % 3.52 % 3.35 % 12.81%
  YoY % -24.97% 811.88% 90.57% -77.16% -34.09% 5.07% -
  Horiz. % 206.27% 274.93% 30.15% 15.82% 69.25% 105.07% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 419.62 468.87 229.45 129.46 169.65 177.37 159.95 17.42%
  YoY % -10.50% 104.35% 77.24% -23.69% -4.35% 10.89% -
  Horiz. % 262.34% 293.14% 143.45% 80.94% 106.06% 110.89% 100.00%
EPS 19.53 21.67 2.02 1.03 4.56 6.47 5.85 22.23%
  YoY % -9.88% 972.77% 96.12% -77.41% -29.52% 10.60% -
  Horiz. % 333.85% 370.43% 34.53% 17.61% 77.95% 110.60% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.8256 2.3512 2.0031 1.9352 1.9626 1.8400 1.7452 8.35%
  YoY % 20.18% 17.38% 3.51% -1.40% 6.66% 5.43% -
  Horiz. % 161.91% 134.72% 114.78% 110.89% 112.46% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 419.62 468.87 229.45 129.46 169.65 177.31 159.83 17.44%
  YoY % -10.50% 104.35% 77.24% -23.69% -4.32% 10.94% -
  Horiz. % 262.54% 293.36% 143.56% 81.00% 106.14% 110.94% 100.00%
EPS 19.53 21.67 2.02 1.03 4.56 6.47 5.85 22.23%
  YoY % -9.88% 972.77% 96.12% -77.41% -29.52% 10.60% -
  Horiz. % 333.85% 370.43% 34.53% 17.61% 77.95% 110.60% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.8256 2.3512 2.0031 1.9352 1.9626 1.8394 1.7439 8.37%
  YoY % 20.18% 17.38% 3.51% -1.40% 6.70% 5.48% -
  Horiz. % 162.03% 134.82% 114.86% 110.97% 112.54% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.1200 2.4600 2.3300 2.5400 3.0900 4.5600 6.2000 -
P/RPS 0.74 0.52 1.02 1.96 1.82 2.57 3.88 -24.11%
  YoY % 42.31% -49.02% -47.96% 7.69% -29.18% -33.76% -
  Horiz. % 19.07% 13.40% 26.29% 50.52% 46.91% 66.24% 100.00%
P/EPS 15.98 11.35 115.46 245.58 67.81 70.48 105.98 -27.02%
  YoY % 40.79% -90.17% -52.98% 262.16% -3.79% -33.50% -
  Horiz. % 15.08% 10.71% 108.95% 231.72% 63.98% 66.50% 100.00%
EY 6.26 8.81 0.87 0.41 1.47 1.42 0.94 37.12%
  YoY % -28.94% 912.64% 112.20% -72.11% 3.52% 51.06% -
  Horiz. % 665.96% 937.23% 92.55% 43.62% 156.38% 151.06% 100.00%
DY 0.00 0.00 0.00 0.00 1.62 1.10 0.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 47.27% 35.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 135.80% 100.00%
P/NAPS 1.10 1.05 1.16 1.31 1.57 2.48 3.55 -17.72%
  YoY % 4.76% -9.48% -11.45% -16.56% -36.69% -30.14% -
  Horiz. % 30.99% 29.58% 32.68% 36.90% 44.23% 69.86% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/07/16 23/07/15 24/07/14 24/07/13 23/07/12 25/07/11 22/07/10 -
Price 3.4800 3.4600 2.3800 2.5200 3.0700 4.4000 7.4600 -
P/RPS 0.83 0.74 1.04 1.95 1.81 2.48 4.66 -24.97%
  YoY % 12.16% -28.85% -46.67% 7.73% -27.02% -46.78% -
  Horiz. % 17.81% 15.88% 22.32% 41.85% 38.84% 53.22% 100.00%
P/EPS 17.82 15.97 117.94 243.64 67.37 68.01 127.52 -27.94%
  YoY % 11.58% -86.46% -51.59% 261.64% -0.94% -46.67% -
  Horiz. % 13.97% 12.52% 92.49% 191.06% 52.83% 53.33% 100.00%
EY 5.61 6.26 0.85 0.41 1.48 1.47 0.78 38.89%
  YoY % -10.38% 636.47% 107.32% -72.30% 0.68% 88.46% -
  Horiz. % 719.23% 802.56% 108.97% 52.56% 189.74% 188.46% 100.00%
DY 0.00 0.00 0.00 0.00 1.63 1.14 0.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.98% 70.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 243.28% 170.15% 100.00%
P/NAPS 1.23 1.47 1.19 1.30 1.56 2.39 4.27 -18.72%
  YoY % -16.33% 23.53% -8.46% -16.67% -34.73% -44.03% -
  Horiz. % 28.81% 34.43% 27.87% 30.44% 36.53% 55.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers