[CCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 13.74%
YoY- -961.86%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,513,296 1,615,468 1,568,780 1,554,328 1,420,119 1,386,366 1,416,324 4.50%
PBT 28,227 30,808 36,324 -10,728 -17,061 7,578 19,644 27.25%
Tax -5,908 -5,066 -5,706 -28 4,591 444 -1,098 206.12%
NP 22,319 25,741 30,618 -10,756 -12,470 8,022 18,546 13.10%
-
NP to SH 22,319 25,741 30,618 -10,756 -12,470 8,022 18,546 13.10%
-
Tax Rate 20.93% 16.44% 15.71% - - -5.86% 5.59% -
Total Cost 1,490,977 1,589,726 1,538,162 1,565,084 1,432,589 1,378,344 1,397,778 4.38%
-
Net Worth 293,309 290,296 286,297 268,294 270,983 295,575 298,829 -1.23%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 293,309 290,296 286,297 268,294 270,983 295,575 298,829 -1.23%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.47% 1.59% 1.95% -0.69% -0.88% 0.58% 1.31% -
ROE 7.61% 8.87% 10.69% -4.01% -4.60% 2.71% 6.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,502.11 1,603.52 1,557.18 1,542.83 1,409.62 1,376.11 1,405.85 4.50%
EPS 22.15 25.55 30.40 -10.68 -12.38 7.96 18.40 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9114 2.8815 2.8418 2.6631 2.6898 2.9339 2.9662 -1.23%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,502.11 1,603.52 1,557.18 1,542.83 1,409.62 1,376.11 1,405.85 4.50%
EPS 22.15 25.55 30.40 -10.68 -12.38 7.96 18.40 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9114 2.8815 2.8418 2.6631 2.6898 2.9339 2.9662 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.53 1.82 1.79 1.90 2.18 2.23 2.17 -
P/RPS 0.10 0.11 0.11 0.12 0.15 0.16 0.15 -23.62%
P/EPS 6.91 7.12 5.89 -17.80 -17.61 28.00 11.79 -29.89%
EY 14.48 14.04 16.98 -5.62 -5.68 3.57 8.48 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.63 0.71 0.81 0.76 0.73 -19.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 02/11/18 23/07/18 23/04/18 28/02/18 06/11/17 21/07/17 -
Price 1.58 1.88 1.90 1.99 2.06 2.24 2.38 -
P/RPS 0.11 0.12 0.12 0.13 0.15 0.16 0.17 -25.13%
P/EPS 7.13 7.36 6.25 -18.64 -16.64 28.13 12.93 -32.68%
EY 14.02 13.59 16.00 -5.37 -6.01 3.56 7.73 48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.67 0.75 0.77 0.76 0.80 -22.99%

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