[CCB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
01-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 28.4%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 708,162 352,727 1,486,345 1,118,139 737,884 315,138 1,580,024 -41.46%
PBT 9,822 780 48,823 47,424 35,737 12,930 68,525 -72.64%
Tax -549 -468 -10,412 -9,963 -6,562 -3,428 -16,400 -89.63%
NP 9,273 312 38,411 37,461 29,175 9,502 52,125 -68.40%
-
NP to SH 9,273 312 38,411 37,461 29,175 9,502 52,125 -68.40%
-
Tax Rate 5.59% 60.00% 21.33% 21.01% 18.36% 26.51% 23.93% -
Total Cost 698,889 352,415 1,447,934 1,080,678 708,709 305,636 1,527,899 -40.66%
-
Net Worth 298,829 294,910 288,514 292,956 284,665 270,036 260,526 9.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 5,037 - - - 50 -
Div Payout % - - 13.12% - - - 0.10% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 298,829 294,910 288,514 292,956 284,665 270,036 260,526 9.58%
NOSH 100,745 100,745 100,752 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.31% 0.09% 2.58% 3.35% 3.95% 3.02% 3.30% -
ROE 3.10% 0.11% 13.31% 12.79% 10.25% 3.52% 20.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 702.93 350.12 1,475.25 1,109.87 732.43 312.81 1,568.34 -41.46%
EPS 9.20 0.31 38.13 37.18 28.96 9.43 51.74 -68.41%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.05 -
NAPS 2.9662 2.9273 2.8636 2.9079 2.8256 2.6804 2.586 9.58%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 702.93 350.12 1,475.35 1,109.87 732.43 312.81 1,568.34 -41.46%
EPS 9.20 0.31 38.13 37.18 28.96 9.43 51.74 -68.41%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.05 -
NAPS 2.9662 2.9273 2.8638 2.9079 2.8256 2.6804 2.586 9.58%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.17 2.83 3.00 3.14 3.12 3.43 3.38 -
P/RPS 0.31 0.81 0.20 0.28 0.43 1.10 0.22 25.71%
P/EPS 23.58 913.81 7.87 8.44 10.77 36.37 6.53 135.55%
EY 4.24 0.11 12.71 11.84 9.28 2.75 15.31 -57.54%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.01 -
P/NAPS 0.73 0.97 1.05 1.08 1.10 1.28 1.31 -32.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/07/17 21/04/17 22/02/17 01/11/16 25/07/16 19/04/16 22/02/16 -
Price 2.38 2.83 3.10 3.35 3.48 3.59 3.76 -
P/RPS 0.34 0.81 0.21 0.30 0.48 1.15 0.24 26.16%
P/EPS 25.86 913.81 8.13 9.01 12.02 38.06 7.27 133.20%
EY 3.87 0.11 12.30 11.10 8.32 2.63 13.76 -57.10%
DY 0.00 0.00 1.61 0.00 0.00 0.00 0.01 -
P/NAPS 0.80 0.97 1.08 1.15 1.23 1.34 1.45 -32.75%

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