[CCB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 32.29%
YoY- 6.76%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,564 158,734 170,918 160,125 155,691 188,214 178,627 -7.60%
PBT -1,878 3,945 5,411 10,634 5,857 11,181 7,369 -
Tax 1,166 -35 -820 -2,260 473 -5,250 -853 -
NP -712 3,910 4,591 8,374 6,330 5,931 6,516 -
-
NP to SH -712 3,910 4,591 8,374 6,330 5,931 6,516 -
-
Tax Rate - 0.89% 15.15% 21.25% -8.08% 46.95% 11.58% -
Total Cost 159,276 154,824 166,327 151,751 149,361 182,283 172,111 -5.01%
-
Net Worth 193,833 195,616 197,722 199,051 191,583 186,287 185,308 3.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 5,037 - 5,039 - 5,035 -
Div Payout % - - 109.72% - 79.62% - 77.28% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 193,833 195,616 197,722 199,051 191,583 186,287 185,308 3.02%
NOSH 100,745 100,745 100,745 100,745 100,796 100,696 100,710 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.45% 2.46% 2.69% 5.23% 4.07% 3.15% 3.65% -
ROE -0.37% 2.00% 2.32% 4.21% 3.30% 3.18% 3.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.39 157.56 169.65 158.94 154.46 186.91 177.37 -7.62%
EPS -0.71 3.88 4.56 8.31 6.28 5.89 6.47 -
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
NAPS 1.924 1.9417 1.9626 1.9758 1.9007 1.85 1.84 3.00%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.39 157.56 169.65 158.94 154.54 186.82 177.31 -7.60%
EPS -0.71 3.88 4.56 8.31 6.28 5.89 6.47 -
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
NAPS 1.924 1.9417 1.9626 1.9758 1.9017 1.8491 1.8394 3.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.84 2.86 3.09 3.00 3.20 3.28 4.56 -
P/RPS 1.80 1.82 1.82 1.89 2.07 1.75 2.57 -21.04%
P/EPS -401.85 73.69 67.81 36.09 50.96 55.69 70.48 -
EY -0.25 1.36 1.47 2.77 1.96 1.80 1.42 -
DY 0.00 0.00 1.62 0.00 1.56 0.00 1.10 -
P/NAPS 1.48 1.47 1.57 1.52 1.68 1.77 2.48 -29.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 30/10/12 23/07/12 20/04/12 16/02/12 28/10/11 25/07/11 -
Price 2.77 2.80 3.07 2.94 3.19 3.37 4.40 -
P/RPS 1.76 1.78 1.81 1.85 2.07 1.80 2.48 -20.35%
P/EPS -391.94 72.14 67.37 35.37 50.80 57.22 68.01 -
EY -0.26 1.39 1.48 2.83 1.97 1.75 1.47 -
DY 0.00 0.00 1.63 0.00 1.57 0.00 1.14 -
P/NAPS 1.44 1.44 1.56 1.49 1.68 1.82 2.39 -28.55%

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