[CCB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -45.1%
YoY- -82.87%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 655,404 644,976 640,246 623,697 664,192 648,341 645,468 1.02%
PBT 4,457 1,347 1,537 2,242 6,951 18,112 25,847 -69.05%
Tax 1,397 2,891 2,303 2,079 919 -1,949 -2,642 -
NP 5,854 4,238 3,840 4,321 7,870 16,163 23,205 -60.10%
-
NP to SH 5,854 4,238 3,840 4,321 7,870 16,163 23,205 -60.10%
-
Tax Rate -31.34% -214.63% -149.84% -92.73% -13.22% 10.76% 10.22% -
Total Cost 649,550 640,738 636,406 619,376 656,322 632,178 622,263 2.90%
-
Net Worth 199,767 198,074 198,387 194,961 193,913 193,833 195,616 1.41%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 5,037 5,037 10,077 -
Div Payout % - - - - 64.01% 31.17% 43.43% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 199,767 198,074 198,387 194,961 193,913 193,833 195,616 1.41%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.89% 0.66% 0.60% 0.69% 1.18% 2.49% 3.60% -
ROE 2.93% 2.14% 1.94% 2.22% 4.06% 8.34% 11.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 650.56 640.21 635.51 619.08 659.28 643.55 640.69 1.02%
EPS 5.81 4.21 3.81 4.29 7.81 16.04 23.03 -60.10%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 10.00 -
NAPS 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 1.9417 1.41%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 650.56 640.21 635.51 619.08 659.28 643.55 640.69 1.02%
EPS 5.81 4.21 3.81 4.29 7.81 16.04 23.03 -60.10%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 10.00 -
NAPS 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 1.9417 1.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.37 2.43 2.42 2.54 2.66 2.84 2.86 -
P/RPS 0.36 0.38 0.38 0.41 0.40 0.44 0.45 -13.83%
P/EPS 40.79 57.77 63.49 59.22 34.05 17.70 12.42 121.10%
EY 2.45 1.73 1.58 1.69 2.94 5.65 8.05 -54.78%
DY 0.00 0.00 0.00 0.00 1.88 1.76 3.50 -
P/NAPS 1.20 1.24 1.23 1.31 1.38 1.48 1.47 -12.66%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/04/14 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 30/10/12 -
Price 2.37 2.36 2.49 2.52 2.70 2.77 2.80 -
P/RPS 0.36 0.37 0.39 0.41 0.41 0.43 0.44 -12.53%
P/EPS 40.79 56.10 65.33 58.75 34.56 17.27 12.16 124.25%
EY 2.45 1.78 1.53 1.70 2.89 5.79 8.23 -55.44%
DY 0.00 0.00 0.00 0.00 1.85 1.81 3.57 -
P/NAPS 1.20 1.20 1.26 1.30 1.40 1.44 1.44 -11.45%

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