[CCB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 170.23%
YoY- -73.03%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 835,118 745,616 644,976 642,242 612,798 703,904 656,192 17.49%
PBT 11,242 10,332 1,347 4,553 350 -2,108 18,112 -27.29%
Tax -3,782 -3,544 2,891 1,516 1,896 2,432 -1,949 55.76%
NP 7,460 6,788 4,238 6,069 2,246 324 16,163 -40.36%
-
NP to SH 7,460 6,788 4,238 6,069 2,246 324 16,163 -40.36%
-
Tax Rate 33.64% 34.30% -214.63% -33.30% -541.71% - 10.76% -
Total Cost 827,658 738,828 640,738 636,173 610,552 703,580 640,029 18.75%
-
Net Worth 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 5,037 -
Div Payout % - - - - - - 31.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.72%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89% 0.91% 0.66% 0.95% 0.37% 0.05% 2.46% -
ROE 3.70% 3.40% 2.14% 3.06% 1.15% 0.17% 8.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 828.94 740.10 640.21 637.49 608.27 698.70 651.34 17.49%
EPS 7.40 6.72 4.21 6.03 2.22 0.32 16.04 -40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 2.72%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 828.94 740.10 640.21 637.49 608.27 698.70 651.34 17.49%
EPS 7.40 6.72 4.21 6.03 2.22 0.32 16.04 -40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 2.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.33 2.37 2.43 2.42 2.54 2.66 2.84 -
P/RPS 0.28 0.32 0.38 0.38 0.42 0.38 0.44 -26.07%
P/EPS 31.47 35.17 57.77 40.17 113.93 827.10 17.70 46.91%
EY 3.18 2.84 1.73 2.49 0.88 0.12 5.65 -31.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 1.16 1.20 1.24 1.23 1.31 1.38 1.48 -15.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 -
Price 2.38 2.37 2.36 2.49 2.52 2.70 2.77 -
P/RPS 0.29 0.32 0.37 0.39 0.41 0.39 0.43 -23.15%
P/EPS 32.14 35.17 56.10 41.33 113.04 839.54 17.27 51.47%
EY 3.11 2.84 1.78 2.42 0.88 0.12 5.79 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.81 -
P/NAPS 1.19 1.20 1.20 1.26 1.30 1.40 1.44 -11.96%

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