[CCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -28.16%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 642,242 612,798 703,904 656,192 653,036 662,086 640,500 0.18%
PBT 4,553 350 -2,108 18,112 26,653 32,090 42,536 -77.42%
Tax 1,516 1,896 2,432 -1,949 -4,153 -6,160 -9,040 -
NP 6,069 2,246 324 16,163 22,500 25,930 33,496 -67.94%
-
NP to SH 6,069 2,246 324 16,163 22,500 25,930 33,496 -67.94%
-
Tax Rate -33.30% -541.71% - 10.76% 15.58% 19.20% 21.25% -
Total Cost 636,173 610,552 703,580 640,029 630,536 636,156 607,004 3.17%
-
Net Worth 198,387 194,961 193,913 193,833 195,616 197,722 199,051 -0.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,037 6,716 10,074 - -
Div Payout % - - - 31.17% 29.85% 38.85% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 198,387 194,961 193,913 193,833 195,616 197,722 199,051 -0.22%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.95% 0.37% 0.05% 2.46% 3.45% 3.92% 5.23% -
ROE 3.06% 1.15% 0.17% 8.34% 11.50% 13.11% 16.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 637.49 608.27 698.70 651.34 648.21 657.19 635.76 0.18%
EPS 6.03 2.22 0.32 16.04 22.33 25.74 33.24 -67.92%
DPS 0.00 0.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.9692 1.9352 1.9248 1.924 1.9417 1.9626 1.9758 -0.22%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 637.49 608.27 698.70 651.34 648.21 657.19 635.76 0.18%
EPS 6.03 2.22 0.32 16.04 22.33 25.74 33.24 -67.92%
DPS 0.00 0.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.9692 1.9352 1.9248 1.924 1.9417 1.9626 1.9758 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.42 2.54 2.66 2.84 2.86 3.09 3.00 -
P/RPS 0.38 0.42 0.38 0.44 0.44 0.47 0.47 -13.20%
P/EPS 40.17 113.93 827.10 17.70 12.81 12.01 9.02 170.43%
EY 2.49 0.88 0.12 5.65 7.81 8.33 11.08 -63.00%
DY 0.00 0.00 0.00 1.76 2.33 3.24 0.00 -
P/NAPS 1.23 1.31 1.38 1.48 1.47 1.57 1.52 -13.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 24/07/13 19/04/13 22/02/13 30/10/12 23/07/12 20/04/12 -
Price 2.49 2.52 2.70 2.77 2.80 3.07 2.94 -
P/RPS 0.39 0.41 0.39 0.43 0.43 0.47 0.46 -10.41%
P/EPS 41.33 113.04 839.54 17.27 12.54 11.93 8.84 179.34%
EY 2.42 0.88 0.12 5.79 7.98 8.38 11.31 -64.19%
DY 0.00 0.00 0.00 1.81 2.38 3.26 0.00 -
P/NAPS 1.26 1.30 1.40 1.44 1.44 1.56 1.49 -10.56%

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