[CCB] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 228.57%
YoY- 973.64%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 315,138 387,626 456,919 472,359 263,120 282,015 222,889 25.94%
PBT 12,930 13,760 18,830 26,341 9,594 4,464 5,447 77.85%
Tax -3,428 -3,566 -5,369 -4,514 -2,951 -1,199 -2,108 38.24%
NP 9,502 10,194 13,461 21,827 6,643 3,265 3,339 100.68%
-
NP to SH 9,502 10,194 13,461 21,827 6,643 3,265 3,339 100.68%
-
Tax Rate 26.51% 25.92% 28.51% 17.14% 30.76% 26.86% 38.70% -
Total Cost 305,636 377,432 443,458 450,532 256,477 278,750 219,550 24.65%
-
Net Worth 270,036 260,526 250,341 236,871 215,050 208,401 205,136 20.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 50 - - - - - -
Div Payout % - 0.49% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 270,036 260,526 250,341 236,871 215,050 208,401 205,136 20.09%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.02% 2.63% 2.95% 4.62% 2.52% 1.16% 1.50% -
ROE 3.52% 3.91% 5.38% 9.21% 3.09% 1.57% 1.63% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 312.81 384.76 453.54 468.87 261.17 279.93 221.24 25.94%
EPS 9.43 10.12 13.36 21.67 6.59 3.24 3.31 100.83%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6804 2.586 2.4849 2.3512 2.1346 2.0686 2.0362 20.09%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 312.81 384.76 453.54 468.87 261.17 279.93 221.24 25.94%
EPS 9.43 10.12 13.36 21.67 6.59 3.24 3.31 100.83%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6804 2.586 2.4849 2.3512 2.1346 2.0686 2.0362 20.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.43 3.38 2.66 2.46 2.00 1.92 2.25 -
P/RPS 1.10 0.88 0.59 0.52 0.77 0.69 1.02 5.15%
P/EPS 36.37 33.40 19.91 11.35 30.33 59.24 67.89 -34.01%
EY 2.75 2.99 5.02 8.81 3.30 1.69 1.47 51.76%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.31 1.07 1.05 0.94 0.93 1.10 10.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/04/16 22/02/16 29/10/15 23/07/15 23/04/15 13/02/15 29/10/14 -
Price 3.59 3.76 3.39 3.46 2.03 1.99 2.14 -
P/RPS 1.15 0.98 0.75 0.74 0.78 0.71 0.97 12.00%
P/EPS 38.06 37.16 25.37 15.97 30.79 61.40 64.57 -29.67%
EY 2.63 2.69 3.94 6.26 3.25 1.63 1.55 42.21%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 1.36 1.47 0.95 0.96 1.05 17.63%

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