[CCB] QoQ 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- 103.46%
YoY- 291.46%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 387,626 456,919 472,359 263,120 282,015 222,889 231,155 41.01%
PBT 13,760 18,830 26,341 9,594 4,464 5,447 3,038 172.99%
Tax -3,566 -5,369 -4,514 -2,951 -1,199 -2,108 -1,005 132.09%
NP 10,194 13,461 21,827 6,643 3,265 3,339 2,033 192.09%
-
NP to SH 10,194 13,461 21,827 6,643 3,265 3,339 2,033 192.09%
-
Tax Rate 25.92% 28.51% 17.14% 30.76% 26.86% 38.70% 33.08% -
Total Cost 377,432 443,458 450,532 256,477 278,750 219,550 229,122 39.35%
-
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 % 0.49% - - - - - - -
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 2.63% 2.95% 4.62% 2.52% 1.16% 1.50% 0.88% -
ROE 3.91% 5.38% 9.21% 3.09% 1.57% 1.63% 1.01% -
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 384.76 453.54 468.87 261.17 279.93 221.24 229.45 41.01%
EPS 10.12 13.36 21.67 6.59 3.24 3.31 2.02 191.92%
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 384.76 453.54 468.87 261.17 279.93 221.24 229.45 41.01%
EPS 10.12 13.36 21.67 6.59 3.24 3.31 2.02 191.92%
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 0.88 0.59 0.52 0.77 0.69 1.02 1.02 -9.34%
P/EPS 33.40 19.91 11.35 30.33 59.24 67.89 115.46 -56.16%
EY 2.99 5.02 8.81 3.30 1.69 1.47 0.87 127.22%
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 0.98 0.75 0.74 0.78 0.71 0.97 1.04 -3.87%
P/EPS 37.16 25.37 15.97 30.79 61.40 64.57 117.94 -53.59%
EY 2.69 3.94 6.26 3.25 1.63 1.55 0.85 115.10%
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