Highlights

[CCB] YoY Quarter Result on 2019-03-31 [#1]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 23-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -244.81%    YoY -     -62.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 293,187 388,582 352,727 315,138 263,120 186,404 175,976 8.88%
  YoY % -24.55% 10.17% 11.93% 19.77% 41.16% 5.93% -
  Horiz. % 166.61% 220.82% 200.44% 179.08% 149.52% 105.93% 100.00%
PBT -5,435 -2,682 780 12,930 9,594 2,583 -527 47.51%
  YoY % -102.65% -443.85% -93.97% 34.77% 271.43% 590.13% -
  Horiz. % 1,031.31% 508.92% -148.01% -2,453.51% -1,820.49% -490.13% 100.00%
Tax 1,072 -7 -468 -3,428 -2,951 -886 608 9.91%
  YoY % 15,414.29% 98.50% 86.35% -16.16% -233.07% -245.72% -
  Horiz. % 176.32% -1.15% -76.97% -563.82% -485.36% -145.72% 100.00%
NP -4,363 -2,689 312 9,502 6,643 1,697 81 -
  YoY % -62.25% -961.86% -96.72% 43.04% 291.46% 1,995.06% -
  Horiz. % -5,386.42% -3,319.75% 385.19% 11,730.86% 8,201.23% 2,095.06% 100.00%
NP to SH -4,363 -2,689 312 9,502 6,643 1,697 81 -
  YoY % -62.25% -961.86% -96.72% 43.04% 291.46% 1,995.06% -
  Horiz. % -5,386.42% -3,319.75% 385.19% 11,730.86% 8,201.23% 2,095.06% 100.00%
Tax Rate - % - % 60.00 % 26.51 % 30.76 % 34.30 % - % -
  YoY % 0.00% 0.00% 126.33% -13.82% -10.32% 0.00% -
  Horiz. % 0.00% 0.00% 174.93% 77.29% 89.68% 100.00% -
Total Cost 297,550 391,271 352,415 305,636 256,477 184,707 175,895 9.15%
  YoY % -23.95% 11.03% 15.31% 19.17% 38.86% 5.01% -
  Horiz. % 169.16% 222.45% 200.36% 173.76% 145.81% 105.01% 100.00%
Net Worth 283,919 268,294 294,910 270,036 215,050 199,767 193,913 6.56%
  YoY % 5.82% -9.03% 9.21% 25.57% 7.65% 3.02% -
  Horiz. % 146.42% 138.36% 152.08% 139.26% 110.90% 103.02% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 283,919 268,294 294,910 270,036 215,050 199,767 193,913 6.56%
  YoY % 5.82% -9.03% 9.21% 25.57% 7.65% 3.02% -
  Horiz. % 146.42% 138.36% 152.08% 139.26% 110.90% 103.02% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.49 % -0.69 % 0.09 % 3.02 % 2.52 % 0.91 % 0.05 % -
  YoY % -115.94% -866.67% -97.02% 19.84% 176.92% 1,720.00% -
  Horiz. % -2,980.00% -1,380.00% 180.00% 6,040.00% 5,040.00% 1,820.00% 100.00%
ROE -1.54 % -1.00 % 0.11 % 3.52 % 3.09 % 0.85 % 0.04 % -
  YoY % -54.00% -1,009.09% -96.88% 13.92% 263.53% 2,025.00% -
  Horiz. % -3,850.00% -2,500.00% 275.00% 8,800.00% 7,725.00% 2,125.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 291.02 385.71 350.12 312.81 261.17 185.03 174.67 8.88%
  YoY % -24.55% 10.17% 11.93% 19.77% 41.15% 5.93% -
  Horiz. % 166.61% 220.82% 200.45% 179.09% 149.52% 105.93% 100.00%
EPS -4.33 -2.67 0.31 9.43 6.59 1.68 0.08 -
  YoY % -62.17% -961.29% -96.71% 43.10% 292.26% 2,000.00% -
  Horiz. % -5,412.50% -3,337.50% 387.50% 11,787.50% 8,237.50% 2,100.00% 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 2.8182 2.6631 2.9273 2.6804 2.1346 1.9829 1.9248 6.56%
  YoY % 5.82% -9.03% 9.21% 25.57% 7.65% 3.02% -
  Horiz. % 146.42% 138.36% 152.08% 139.26% 110.90% 103.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 291.02 385.71 350.12 312.81 261.17 185.03 174.67 8.88%
  YoY % -24.55% 10.17% 11.93% 19.77% 41.15% 5.93% -
  Horiz. % 166.61% 220.82% 200.45% 179.09% 149.52% 105.93% 100.00%
EPS -4.33 -2.67 0.31 9.43 6.59 1.68 0.08 -
  YoY % -62.17% -961.29% -96.71% 43.10% 292.26% 2,000.00% -
  Horiz. % -5,412.50% -3,337.50% 387.50% 11,787.50% 8,237.50% 2,100.00% 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 2.8182 2.6631 2.9273 2.6804 2.1346 1.9829 1.9248 6.56%
  YoY % 5.82% -9.03% 9.21% 25.57% 7.65% 3.02% -
  Horiz. % 146.42% 138.36% 152.08% 139.26% 110.90% 103.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.5900 1.9000 2.8300 3.4300 2.0000 2.3700 2.6600 -
P/RPS 0.55 0.49 0.81 1.10 0.77 1.28 1.52 -15.58%
  YoY % 12.24% -39.51% -26.36% 42.86% -39.84% -15.79% -
  Horiz. % 36.18% 32.24% 53.29% 72.37% 50.66% 84.21% 100.00%
P/EPS -36.71 -71.18 913.81 36.37 30.33 140.70 3,308.42 -
  YoY % 48.43% -107.79% 2,412.54% 19.91% -78.44% -95.75% -
  Horiz. % -1.11% -2.15% 27.62% 1.10% 0.92% 4.25% 100.00%
EY -2.72 -1.40 0.11 2.75 3.30 0.71 0.03 -
  YoY % -94.29% -1,372.73% -96.00% -16.67% 364.79% 2,266.67% -
  Horiz. % -9,066.67% -4,666.67% 366.67% 9,166.67% 11,000.00% 2,366.67% 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 0.56 0.71 0.97 1.28 0.94 1.20 1.38 -13.95%
  YoY % -21.13% -26.80% -24.22% 36.17% -21.67% -13.04% -
  Horiz. % 40.58% 51.45% 70.29% 92.75% 68.12% 86.96% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/04/19 23/04/18 21/04/17 19/04/16 23/04/15 23/04/14 19/04/13 -
Price 1.5000 1.9900 2.8300 3.5900 2.0300 2.3700 2.7000 -
P/RPS 0.52 0.52 0.81 1.15 0.78 1.28 1.55 -16.64%
  YoY % 0.00% -35.80% -29.57% 47.44% -39.06% -17.42% -
  Horiz. % 33.55% 33.55% 52.26% 74.19% 50.32% 82.58% 100.00%
P/EPS -34.64 -74.56 913.81 38.06 30.79 140.70 3,358.17 -
  YoY % 53.54% -108.16% 2,300.97% 23.61% -78.12% -95.81% -
  Horiz. % -1.03% -2.22% 27.21% 1.13% 0.92% 4.19% 100.00%
EY -2.89 -1.34 0.11 2.63 3.25 0.71 0.03 -
  YoY % -115.67% -1,318.18% -95.82% -19.08% 357.75% 2,266.67% -
  Horiz. % -9,633.33% -4,466.67% 366.67% 8,766.67% 10,833.33% 2,366.67% 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 0.53 0.75 0.97 1.34 0.95 1.20 1.40 -14.94%
  YoY % -29.33% -22.68% -27.61% 41.05% -20.83% -14.29% -
  Horiz. % 37.86% 53.57% 69.29% 95.71% 67.86% 85.71% 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.
 


 

187  337  478  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.29-0.015 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.565+0.04 
 EKOVEST 0.80+0.005 
 EKOVEST-WB 0.315+0.005 
 HSI-C5P 0.30-0.04 
Partners & Brokers