[CCB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -30.17%
YoY- -73.78%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 853,930 835,118 745,616 644,976 642,242 612,798 703,904 13.73%
PBT 14,757 11,242 10,332 1,347 4,553 350 -2,108 -
Tax -5,332 -3,782 -3,544 2,891 1,516 1,896 2,432 -
NP 9,425 7,460 6,788 4,238 6,069 2,246 324 843.91%
-
NP to SH 9,425 7,460 6,788 4,238 6,069 2,246 324 843.91%
-
Tax Rate 36.13% 33.64% 34.30% -214.63% -33.30% -541.71% - -
Total Cost 844,505 827,658 738,828 640,738 636,173 610,552 703,580 12.93%
-
Net Worth 205,136 201,802 199,767 198,074 198,387 194,961 193,913 3.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 205,136 201,802 199,767 198,074 198,387 194,961 193,913 3.81%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.10% 0.89% 0.91% 0.66% 0.95% 0.37% 0.05% -
ROE 4.59% 3.70% 3.40% 2.14% 3.06% 1.15% 0.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 847.62 828.94 740.10 640.21 637.49 608.27 698.70 13.73%
EPS 9.36 7.40 6.72 4.21 6.03 2.22 0.32 847.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 3.81%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 847.62 828.94 740.10 640.21 637.49 608.27 698.70 13.73%
EPS 9.36 7.40 6.72 4.21 6.03 2.22 0.32 847.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 3.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.25 2.33 2.37 2.43 2.42 2.54 2.66 -
P/RPS 0.27 0.28 0.32 0.38 0.38 0.42 0.38 -20.35%
P/EPS 24.05 31.47 35.17 57.77 40.17 113.93 827.10 -90.52%
EY 4.16 3.18 2.84 1.73 2.49 0.88 0.12 960.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 1.20 1.24 1.23 1.31 1.38 -14.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 29/10/14 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 19/04/13 -
Price 2.14 2.38 2.37 2.36 2.49 2.52 2.70 -
P/RPS 0.25 0.29 0.32 0.37 0.39 0.41 0.39 -25.63%
P/EPS 22.87 32.14 35.17 56.10 41.33 113.04 839.54 -90.92%
EY 4.37 3.11 2.84 1.78 2.42 0.88 0.12 996.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 1.20 1.20 1.26 1.30 1.40 -17.43%

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