[CCB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
01-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 54.4%
YoY- 131.13%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,241,206 1,200,076 1,028,093 995,560 1,069,336 1,171,304 1,084,192 9.46%
PBT 42,386 46,996 10,846 10,086 8,700 21,160 -10,284 -
Tax -12,326 -12,780 -6,051 -5,152 -5,504 -7,588 -2,710 175.27%
NP 30,060 34,216 4,795 4,934 3,196 13,572 -12,994 -
-
NP to SH 30,060 34,216 4,795 4,934 3,196 13,572 -12,994 -
-
Tax Rate 29.08% 27.19% 55.79% 51.08% 63.26% 35.86% - -
Total Cost 1,211,146 1,165,860 1,023,298 990,625 1,066,140 1,157,732 1,097,186 6.82%
-
Net Worth 255,892 249,847 240,780 239,773 237,758 239,773 235,743 5.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 255,892 249,847 240,780 239,773 237,758 239,773 235,743 5.63%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.42% 2.85% 0.47% 0.50% 0.30% 1.16% -1.20% -
ROE 11.75% 13.69% 1.99% 2.06% 1.34% 5.66% -5.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,232.03 1,191.20 1,020.49 988.20 1,061.43 1,162.64 1,076.17 9.46%
EPS 29.84 33.96 4.76 4.89 3.18 13.48 -12.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.48 2.39 2.38 2.36 2.38 2.34 5.63%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,232.03 1,191.20 1,020.49 988.20 1,061.43 1,162.64 1,076.17 9.46%
EPS 29.84 33.96 4.76 4.89 3.18 13.48 -12.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.48 2.39 2.38 2.36 2.38 2.34 5.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.60 2.43 2.14 2.26 2.43 2.41 1.75 -
P/RPS 0.21 0.20 0.21 0.23 0.23 0.21 0.16 19.93%
P/EPS 8.71 7.15 44.96 46.14 76.60 17.89 -13.57 -
EY 11.48 13.98 2.22 2.17 1.31 5.59 -7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.90 0.95 1.03 1.01 0.75 22.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/07/22 26/04/22 25/02/22 01/11/21 28/07/21 23/04/21 25/02/21 -
Price 2.68 2.47 2.17 2.19 2.39 2.40 1.62 -
P/RPS 0.22 0.21 0.21 0.22 0.23 0.21 0.15 29.17%
P/EPS 8.98 7.27 45.59 44.71 75.34 17.82 -12.56 -
EY 11.13 13.75 2.19 2.24 1.33 5.61 -7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 0.91 0.92 1.01 1.01 0.69 33.24%

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