[CCB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -35.72%
YoY- 291.46%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,580,024 1,192,398 735,479 263,120 922,463 640,448 417,559 142.23%
PBT 68,525 54,765 35,935 9,594 15,532 11,068 5,621 427.28%
Tax -16,400 -12,834 -7,465 -2,951 -5,198 -3,999 -1,891 320.46%
NP 52,125 41,931 28,470 6,643 10,334 7,069 3,730 477.39%
-
NP to SH 52,125 41,931 28,470 6,643 10,334 7,069 3,730 477.39%
-
Tax Rate 23.93% 23.43% 20.77% 30.76% 33.47% 36.13% 33.64% -
Total Cost 1,527,899 1,150,467 707,009 256,477 912,129 633,379 413,829 138.31%
-
Net Worth 260,526 250,341 236,871 215,050 208,401 205,136 201,802 18.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 50 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 260,526 250,341 236,871 215,050 208,401 205,136 201,802 18.50%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.30% 3.52% 3.87% 2.52% 1.12% 1.10% 0.89% -
ROE 20.01% 16.75% 12.02% 3.09% 4.96% 3.45% 1.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,568.34 1,183.58 730.04 261.17 915.64 635.71 414.47 142.23%
EPS 51.74 41.62 28.26 6.59 10.26 7.02 3.70 477.64%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.586 2.4849 2.3512 2.1346 2.0686 2.0362 2.0031 18.50%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,568.34 1,183.58 730.04 261.17 915.64 635.71 414.47 142.23%
EPS 51.74 41.62 28.26 6.59 10.26 7.02 3.70 477.64%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.586 2.4849 2.3512 2.1346 2.0686 2.0362 2.0031 18.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.38 2.66 2.46 2.00 1.92 2.25 2.33 -
P/RPS 0.22 0.22 0.34 0.77 0.21 0.35 0.56 -46.26%
P/EPS 6.53 6.39 8.71 30.33 18.72 32.07 62.93 -77.82%
EY 15.31 15.65 11.49 3.30 5.34 3.12 1.59 350.74%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.07 1.05 0.94 0.93 1.10 1.16 8.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 29/10/15 23/07/15 23/04/15 13/02/15 29/10/14 24/07/14 -
Price 3.76 3.39 3.46 2.03 1.99 2.14 2.38 -
P/RPS 0.24 0.29 0.47 0.78 0.22 0.34 0.57 -43.73%
P/EPS 7.27 8.14 12.24 30.79 19.40 30.50 64.28 -76.52%
EY 13.76 12.28 8.17 3.25 5.15 3.28 1.56 325.21%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.36 1.47 0.95 0.96 1.05 1.19 14.04%

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