[CCB] QoQ Cumulative 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- -4.22%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 481,682 306,399 175,976 656,192 489,777 331,043 160,125 108.24%
PBT 3,415 175 -527 18,112 19,990 16,045 10,634 -53.07%
Tax 1,137 948 608 -1,949 -3,115 -3,080 -2,260 -
NP 4,552 1,123 81 16,163 16,875 12,965 8,374 -33.36%
-
NP to SH 4,552 1,123 81 16,163 16,875 12,965 8,374 -33.36%
-
Tax Rate -33.29% -541.71% - 10.76% 15.58% 19.20% 21.25% -
Total Cost 477,130 305,276 175,895 640,029 472,902 318,078 151,751 114.47%
-
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 5,037 5,037 - -
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 2.29% 0.58% 0.04% 8.34% 8.63% 6.56% 4.21% -
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 478.12 304.13 174.67 651.34 486.16 328.59 158.94 108.24%
EPS 4.52 1.11 0.08 16.04 16.75 12.87 8.31 -33.34%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 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 478.12 304.13 174.67 651.34 486.16 328.59 158.94 108.24%
EPS 4.52 1.11 0.08 16.04 16.75 12.87 8.31 -33.34%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 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 0.51 0.84 1.52 0.44 0.59 0.94 1.89 -58.20%
P/EPS 53.56 227.86 3,308.42 17.70 17.07 24.01 36.09 30.07%
EY 1.87 0.44 0.03 5.65 5.86 4.16 2.77 -23.02%
DY 0.00 0.00 0.00 1.76 1.75 1.62 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 0.52 0.83 1.55 0.43 0.58 0.93 1.85 -57.05%
P/EPS 55.11 226.07 3,358.17 17.27 16.72 23.86 35.37 34.36%
EY 1.81 0.44 0.03 5.79 5.98 4.19 2.83 -25.74%
DY 0.00 0.00 0.00 1.81 1.79 1.63 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