[CCB] QoQ TTM 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- 129.54%
YoY- 412.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,632,042 1,580,024 1,474,413 1,240,383 999,179 922,463 803,742 60.28%
PBT 71,861 68,525 59,229 45,846 22,543 15,532 9,000 298.98%
Tax -16,877 -16,400 -14,033 -10,772 -7,263 -5,198 -2,245 283.28%
NP 54,984 52,125 45,196 35,074 15,280 10,334 6,755 304.12%
-
NP to SH 54,984 52,125 45,196 35,074 15,280 10,334 6,755 304.12%
-
Tax Rate 23.49% 23.93% 23.69% 23.50% 32.22% 33.47% 24.94% -
Total Cost 1,577,058 1,527,899 1,429,217 1,205,309 983,899 912,129 796,987 57.54%
-
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 50 - - - - - -
Div Payout % 0.09% 0.10% - - - - - -
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 3.37% 3.30% 3.07% 2.83% 1.53% 1.12% 0.84% -
ROE 20.36% 20.01% 18.05% 14.81% 7.11% 4.96% 3.29% -
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 1,619.97 1,568.34 1,463.51 1,231.21 991.79 915.64 797.80 60.28%
EPS 54.58 51.74 44.86 34.81 15.17 10.26 6.71 303.94%
DPS 0.05 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 1,619.97 1,568.34 1,463.51 1,231.21 991.79 915.64 797.80 60.28%
EPS 54.58 51.74 44.86 34.81 15.17 10.26 6.71 303.94%
DPS 0.05 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 0.21 0.22 0.18 0.20 0.20 0.21 0.28 -17.43%
P/EPS 6.28 6.53 5.93 7.07 13.19 18.72 33.56 -67.25%
EY 15.91 15.31 16.87 14.15 7.58 5.34 2.98 205.15%
DY 0.01 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 0.22 0.24 0.23 0.28 0.20 0.22 0.27 -12.75%
P/EPS 6.58 7.27 7.56 9.94 13.38 19.40 31.92 -65.07%
EY 15.20 13.76 13.23 10.06 7.47 5.15 3.13 186.49%
DY 0.01 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