[CCB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.34%
YoY- 55.29%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,470,958 1,052,480 922,463 853,930 835,118 745,616 644,976 73.52%
PBT 71,870 38,376 15,532 14,757 11,242 10,332 1,347 1327.63%
Tax -14,930 -11,804 -5,198 -5,332 -3,782 -3,544 2,891 -
NP 56,940 26,572 10,334 9,425 7,460 6,788 4,238 467.85%
-
NP to SH 56,940 26,572 10,334 9,425 7,460 6,788 4,238 467.85%
-
Tax Rate 20.77% 30.76% 33.47% 36.13% 33.64% 34.30% -214.63% -
Total Cost 1,414,018 1,025,908 912,129 844,505 827,658 738,828 640,738 69.75%
-
Net Worth 236,871 215,050 208,401 205,136 201,802 199,767 198,074 12.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 236,871 215,050 208,401 205,136 201,802 199,767 198,074 12.70%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.87% 2.52% 1.12% 1.10% 0.89% 0.91% 0.66% -
ROE 24.04% 12.36% 4.96% 4.59% 3.70% 3.40% 2.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,460.08 1,044.70 915.64 847.62 828.94 740.10 640.21 73.52%
EPS 56.52 26.36 10.26 9.36 7.40 6.72 4.21 467.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3512 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 12.70%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,460.08 1,044.70 915.64 847.62 828.94 740.10 640.21 73.52%
EPS 56.52 26.36 10.26 9.36 7.40 6.72 4.21 467.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3512 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 12.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.46 2.00 1.92 2.25 2.33 2.37 2.43 -
P/RPS 0.17 0.19 0.21 0.27 0.28 0.32 0.38 -41.59%
P/EPS 4.35 7.58 18.72 24.05 31.47 35.17 57.77 -82.25%
EY 22.98 13.19 5.34 4.16 3.18 2.84 1.73 463.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 0.93 1.10 1.16 1.20 1.24 -10.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 23/07/15 23/04/15 13/02/15 29/10/14 24/07/14 23/04/14 21/02/14 -
Price 3.46 2.03 1.99 2.14 2.38 2.37 2.36 -
P/RPS 0.24 0.19 0.22 0.25 0.29 0.32 0.37 -25.12%
P/EPS 6.12 7.70 19.40 22.87 32.14 35.17 56.10 -77.26%
EY 16.33 12.99 5.15 4.37 3.11 2.84 1.78 340.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.95 0.96 1.05 1.19 1.20 1.20 14.52%

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