[CCB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 53.52%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,410,908 1,486,345 1,490,852 1,475,768 1,260,552 1,580,024 1,589,864 -7.64%
PBT 3,120 48,823 63,232 71,474 51,720 68,525 73,020 -87.75%
Tax -1,872 -10,412 -13,284 -13,124 -13,712 -16,400 -17,112 -77.09%
NP 1,248 38,411 49,948 58,350 38,008 52,125 55,908 -92.05%
-
NP to SH 1,248 38,411 49,948 58,350 38,008 52,125 55,908 -92.05%
-
Tax Rate 60.00% 21.33% 21.01% 18.36% 26.51% 23.93% 23.43% -
Total Cost 1,409,660 1,447,934 1,440,904 1,417,418 1,222,544 1,527,899 1,533,956 -5.47%
-
Net Worth 294,910 288,514 292,956 284,665 270,036 260,526 250,341 11.53%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,037 - - - 50 - -
Div Payout % - 13.12% - - - 0.10% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 294,910 288,514 292,956 284,665 270,036 260,526 250,341 11.53%
NOSH 100,745 100,752 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.09% 2.58% 3.35% 3.95% 3.02% 3.30% 3.52% -
ROE 0.42% 13.31% 17.05% 20.50% 14.08% 20.01% 22.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,400.47 1,475.25 1,479.83 1,464.85 1,251.23 1,568.34 1,578.11 -7.64%
EPS 1.24 38.13 49.57 57.92 37.72 51.74 55.49 -92.04%
DPS 0.00 5.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.9273 2.8636 2.9079 2.8256 2.6804 2.586 2.4849 11.53%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1,400.47 1,475.35 1,479.83 1,464.85 1,251.23 1,568.34 1,578.11 -7.64%
EPS 1.24 38.13 49.57 57.92 37.72 51.74 55.49 -92.04%
DPS 0.00 5.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.9273 2.8638 2.9079 2.8256 2.6804 2.586 2.4849 11.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.83 3.00 3.14 3.12 3.43 3.38 2.66 -
P/RPS 0.20 0.20 0.21 0.21 0.27 0.22 0.17 11.43%
P/EPS 228.45 7.87 6.33 5.39 9.09 6.53 4.79 1212.04%
EY 0.44 12.71 15.79 18.56 11.00 15.31 20.86 -92.34%
DY 0.00 1.67 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.97 1.05 1.08 1.10 1.28 1.31 1.07 -6.32%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 21/04/17 22/02/17 01/11/16 25/07/16 19/04/16 22/02/16 29/10/15 -
Price 2.83 3.10 3.35 3.48 3.59 3.76 3.39 -
P/RPS 0.20 0.21 0.23 0.24 0.29 0.24 0.21 -3.19%
P/EPS 228.45 8.13 6.76 6.01 9.52 7.27 6.11 1015.68%
EY 0.44 12.30 14.80 16.64 10.51 13.76 16.37 -91.00%
DY 0.00 1.61 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.97 1.08 1.15 1.23 1.34 1.45 1.36 -20.15%

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