[CCB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.9%
YoY- 232.15%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,052,480 922,463 853,930 835,118 745,616 644,976 642,242 39.04%
PBT 38,376 15,532 14,757 11,242 10,332 1,347 4,553 314.70%
Tax -11,804 -5,198 -5,332 -3,782 -3,544 2,891 1,516 -
NP 26,572 10,334 9,425 7,460 6,788 4,238 6,069 167.87%
-
NP to SH 26,572 10,334 9,425 7,460 6,788 4,238 6,069 167.87%
-
Tax Rate 30.76% 33.47% 36.13% 33.64% 34.30% -214.63% -33.30% -
Total Cost 1,025,908 912,129 844,505 827,658 738,828 640,738 636,173 37.55%
-
Net Worth 215,050 208,401 205,136 201,802 199,767 198,074 198,387 5.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 215,050 208,401 205,136 201,802 199,767 198,074 198,387 5.52%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.52% 1.12% 1.10% 0.89% 0.91% 0.66% 0.95% -
ROE 12.36% 4.96% 4.59% 3.70% 3.40% 2.14% 3.06% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,044.70 915.64 847.62 828.94 740.10 640.21 637.49 39.04%
EPS 26.36 10.26 9.36 7.40 6.72 4.21 6.03 167.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 5.52%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,044.70 915.64 847.62 828.94 740.10 640.21 637.49 39.04%
EPS 26.36 10.26 9.36 7.40 6.72 4.21 6.03 167.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 5.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.00 1.92 2.25 2.33 2.37 2.43 2.42 -
P/RPS 0.19 0.21 0.27 0.28 0.32 0.38 0.38 -37.03%
P/EPS 7.58 18.72 24.05 31.47 35.17 57.77 40.17 -67.13%
EY 13.19 5.34 4.16 3.18 2.84 1.73 2.49 204.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 1.10 1.16 1.20 1.24 1.23 -16.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 23/04/15 13/02/15 29/10/14 24/07/14 23/04/14 21/02/14 31/10/13 -
Price 2.03 1.99 2.14 2.38 2.37 2.36 2.49 -
P/RPS 0.19 0.22 0.25 0.29 0.32 0.37 0.39 -38.11%
P/EPS 7.70 19.40 22.87 32.14 35.17 56.10 41.33 -67.41%
EY 12.99 5.15 4.37 3.11 2.84 1.78 2.42 206.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 1.05 1.19 1.20 1.20 1.26 -17.17%

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