Highlights

[CCB] YoY Quarter Result on 2013-03-31 [#1]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 19-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     111.38%    YoY -     -99.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 315,138 263,120 186,404 175,976 160,125 152,159 146,647 13.58%
  YoY % 19.77% 41.16% 5.93% 9.90% 5.24% 3.76% -
  Horiz. % 214.90% 179.42% 127.11% 120.00% 109.19% 103.76% 100.00%
PBT 12,930 9,594 2,583 -527 10,634 9,819 8,703 6.81%
  YoY % 34.77% 271.43% 590.13% -104.96% 8.30% 12.82% -
  Horiz. % 148.57% 110.24% 29.68% -6.06% 122.19% 112.82% 100.00%
Tax -3,428 -2,951 -886 608 -2,260 -1,975 -1,935 9.99%
  YoY % -16.16% -233.07% -245.72% 126.90% -14.43% -2.07% -
  Horiz. % 177.16% 152.51% 45.79% -31.42% 116.80% 102.07% 100.00%
NP 9,502 6,643 1,697 81 8,374 7,844 6,768 5.81%
  YoY % 43.04% 291.46% 1,995.06% -99.03% 6.76% 15.90% -
  Horiz. % 140.40% 98.15% 25.07% 1.20% 123.73% 115.90% 100.00%
NP to SH 9,502 6,643 1,697 81 8,374 7,844 6,768 5.81%
  YoY % 43.04% 291.46% 1,995.06% -99.03% 6.76% 15.90% -
  Horiz. % 140.40% 98.15% 25.07% 1.20% 123.73% 115.90% 100.00%
Tax Rate 26.51 % 30.76 % 34.30 % - % 21.25 % 20.11 % 22.23 % 2.98%
  YoY % -13.82% -10.32% 0.00% 0.00% 5.67% -9.54% -
  Horiz. % 119.25% 138.37% 154.30% 0.00% 95.59% 90.46% 100.00%
Total Cost 305,636 256,477 184,707 175,895 151,751 144,315 139,879 13.90%
  YoY % 19.17% 38.86% 5.01% 15.91% 5.15% 3.17% -
  Horiz. % 218.50% 183.36% 132.05% 125.75% 108.49% 103.17% 100.00%
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
  YoY % 25.57% 7.65% 3.02% -2.58% 8.71% 5.01% -
  Horiz. % 154.86% 123.33% 114.56% 111.21% 114.15% 105.01% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
  YoY % 25.57% 7.65% 3.02% -2.58% 8.71% 5.01% -
  Horiz. % 154.86% 123.33% 114.56% 111.21% 114.15% 105.01% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,693 100,700 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -0.01% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 99.99% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.02 % 2.52 % 0.91 % 0.05 % 5.23 % 5.16 % 4.62 % -6.83%
  YoY % 19.84% 176.92% 1,720.00% -99.04% 1.36% 11.69% -
  Horiz. % 65.37% 54.55% 19.70% 1.08% 113.20% 111.69% 100.00%
ROE 3.52 % 3.09 % 0.85 % 0.04 % 4.21 % 4.28 % 3.88 % -1.61%
  YoY % 13.92% 263.53% 2,025.00% -99.05% -1.64% 10.31% -
  Horiz. % 90.72% 79.64% 21.91% 1.03% 108.51% 110.31% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 312.81 261.17 185.03 174.67 158.94 151.11 145.63 13.58%
  YoY % 19.77% 41.15% 5.93% 9.90% 5.18% 3.76% -
  Horiz. % 214.80% 179.34% 127.05% 119.94% 109.14% 103.76% 100.00%
EPS 9.43 6.59 1.68 0.08 8.31 7.79 6.72 5.80%
  YoY % 43.10% 292.26% 2,000.00% -99.04% 6.68% 15.92% -
  Horiz. % 140.33% 98.07% 25.00% 1.19% 123.66% 115.92% 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 2.6804 2.1346 1.9829 1.9248 1.9758 1.8185 1.7316 7.55%
  YoY % 25.57% 7.65% 3.02% -2.58% 8.65% 5.02% -
  Horiz. % 154.79% 123.27% 114.51% 111.16% 114.10% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 312.81 261.17 185.03 174.67 158.94 151.03 145.56 13.59%
  YoY % 19.77% 41.15% 5.93% 9.90% 5.24% 3.76% -
  Horiz. % 214.90% 179.42% 127.12% 120.00% 109.19% 103.76% 100.00%
EPS 9.43 6.59 1.68 0.08 8.31 7.79 6.72 5.80%
  YoY % 43.10% 292.26% 2,000.00% -99.04% 6.68% 15.92% -
  Horiz. % 140.33% 98.07% 25.00% 1.19% 123.66% 115.92% 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 2.6804 2.1346 1.9829 1.9248 1.9758 1.8176 1.7308 7.55%
  YoY % 25.57% 7.65% 3.02% -2.58% 8.70% 5.02% -
  Horiz. % 154.86% 123.33% 114.57% 111.21% 114.16% 105.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.4300 2.0000 2.3700 2.6600 3.0000 4.7200 5.2600 -
P/RPS 1.10 0.77 1.28 1.52 1.89 3.12 3.61 -17.95%
  YoY % 42.86% -39.84% -15.79% -19.58% -39.42% -13.57% -
  Horiz. % 30.47% 21.33% 35.46% 42.11% 52.35% 86.43% 100.00%
P/EPS 36.37 30.33 140.70 3,308.42 36.09 60.59 78.26 -11.98%
  YoY % 19.91% -78.44% -95.75% 9,067.14% -40.44% -22.58% -
  Horiz. % 46.47% 38.76% 179.79% 4,227.47% 46.12% 77.42% 100.00%
EY 2.75 3.30 0.71 0.03 2.77 1.65 1.28 13.58%
  YoY % -16.67% 364.79% 2,266.67% -98.92% 67.88% 28.91% -
  Horiz. % 214.84% 257.81% 55.47% 2.34% 216.41% 128.91% 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 1.28 0.94 1.20 1.38 1.52 2.60 3.04 -13.41%
  YoY % 36.17% -21.67% -13.04% -9.21% -41.54% -14.47% -
  Horiz. % 42.11% 30.92% 39.47% 45.39% 50.00% 85.53% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 27/04/10 -
Price 3.5900 2.0300 2.3700 2.7000 2.9400 4.5000 5.1500 -
P/RPS 1.15 0.78 1.28 1.55 1.85 2.98 3.54 -17.07%
  YoY % 47.44% -39.06% -17.42% -16.22% -37.92% -15.82% -
  Horiz. % 32.49% 22.03% 36.16% 43.79% 52.26% 84.18% 100.00%
P/EPS 38.06 30.79 140.70 3,358.17 35.37 57.77 76.63 -11.00%
  YoY % 23.61% -78.12% -95.81% 9,394.40% -38.77% -24.61% -
  Horiz. % 49.67% 40.18% 183.61% 4,382.32% 46.16% 75.39% 100.00%
EY 2.63 3.25 0.71 0.03 2.83 1.73 1.31 12.31%
  YoY % -19.08% 357.75% 2,266.67% -98.94% 63.58% 32.06% -
  Horiz. % 200.76% 248.09% 54.20% 2.29% 216.03% 132.06% 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 1.34 0.95 1.20 1.40 1.49 2.47 2.97 -12.41%
  YoY % 41.05% -20.83% -14.29% -6.04% -39.68% -16.84% -
  Horiz. % 45.12% 31.99% 40.40% 47.14% 50.17% 83.16% 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