[CCB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 204.45%
YoY- 134.98%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,028,093 995,560 1,069,336 1,171,304 1,084,192 1,019,070 710,508 27.84%
PBT 10,846 10,086 8,700 21,160 -10,284 -17,094 -46,270 -
Tax -6,051 -5,152 -5,504 -7,588 -2,710 1,242 8,102 -
NP 4,795 4,934 3,196 13,572 -12,994 -15,852 -38,168 -
-
NP to SH 4,795 4,934 3,196 13,572 -12,994 -15,852 -38,168 -
-
Tax Rate 55.79% 51.08% 63.26% 35.86% - - - -
Total Cost 1,023,298 990,625 1,066,140 1,157,732 1,097,186 1,034,922 748,676 23.09%
-
Net Worth 240,780 239,773 237,758 239,773 235,743 236,750 229,698 3.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 240,780 239,773 237,758 239,773 235,743 236,750 229,698 3.18%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.47% 0.50% 0.30% 1.16% -1.20% -1.56% -5.37% -
ROE 1.99% 2.06% 1.34% 5.66% -5.51% -6.70% -16.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,020.49 988.20 1,061.43 1,162.64 1,076.17 1,011.53 705.25 27.84%
EPS 4.76 4.89 3.18 13.48 -12.90 -15.73 -37.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.38 2.36 2.38 2.34 2.35 2.28 3.18%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,020.49 988.20 1,061.43 1,162.64 1,076.17 1,011.53 705.25 27.84%
EPS 4.76 4.89 3.18 13.48 -12.90 -15.73 -37.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.38 2.36 2.38 2.34 2.35 2.28 3.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.14 2.26 2.43 2.41 1.75 1.36 1.39 -
P/RPS 0.21 0.23 0.23 0.21 0.16 0.13 0.20 3.29%
P/EPS 44.96 46.14 76.60 17.89 -13.57 -8.64 -3.67 -
EY 2.22 2.17 1.31 5.59 -7.37 -11.57 -27.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.03 1.01 0.75 0.58 0.61 29.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 01/11/21 28/07/21 23/04/21 25/02/21 02/11/20 28/07/20 -
Price 2.17 2.19 2.39 2.40 1.62 1.48 1.41 -
P/RPS 0.21 0.22 0.23 0.21 0.15 0.15 0.20 3.29%
P/EPS 45.59 44.71 75.34 17.82 -12.56 -9.41 -3.72 -
EY 2.19 2.24 1.33 5.61 -7.96 -10.63 -26.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 1.01 1.01 0.69 0.63 0.62 29.06%

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