[CCB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.13%
YoY- -83.45%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 756,136 655,404 644,976 640,246 623,697 664,192 648,341 10.82%
PBT 6,793 4,457 1,347 1,537 2,242 6,951 18,112 -48.08%
Tax 52 1,397 2,891 2,303 2,079 919 -1,949 -
NP 6,845 5,854 4,238 3,840 4,321 7,870 16,163 -43.69%
-
NP to SH 6,845 5,854 4,238 3,840 4,321 7,870 16,163 -43.69%
-
Tax Rate -0.77% -31.34% -214.63% -149.84% -92.73% -13.22% 10.76% -
Total Cost 749,291 649,550 640,738 636,406 619,376 656,322 632,178 12.03%
-
Net Worth 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 5,037 5,037 -
Div Payout % - - - - - 64.01% 31.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.72%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.91% 0.89% 0.66% 0.60% 0.69% 1.18% 2.49% -
ROE 3.39% 2.93% 2.14% 1.94% 2.22% 4.06% 8.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 750.54 650.56 640.21 635.51 619.08 659.28 643.55 10.82%
EPS 6.79 5.81 4.21 3.81 4.29 7.81 16.04 -43.71%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 2.72%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 750.54 650.56 640.21 635.51 619.08 659.28 643.55 10.82%
EPS 6.79 5.81 4.21 3.81 4.29 7.81 16.04 -43.71%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.924 2.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.33 2.37 2.43 2.42 2.54 2.66 2.84 -
P/RPS 0.31 0.36 0.38 0.38 0.41 0.40 0.44 -20.87%
P/EPS 34.29 40.79 57.77 63.49 59.22 34.05 17.70 55.59%
EY 2.92 2.45 1.73 1.58 1.69 2.94 5.65 -35.67%
DY 0.00 0.00 0.00 0.00 0.00 1.88 1.76 -
P/NAPS 1.16 1.20 1.24 1.23 1.31 1.38 1.48 -15.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 -
Price 2.38 2.37 2.36 2.49 2.52 2.70 2.77 -
P/RPS 0.32 0.36 0.37 0.39 0.41 0.41 0.43 -17.92%
P/EPS 35.03 40.79 56.10 65.33 58.75 34.56 17.27 60.44%
EY 2.85 2.45 1.78 1.53 1.70 2.89 5.79 -37.73%
DY 0.00 0.00 0.00 0.00 0.00 1.85 1.81 -
P/NAPS 1.19 1.20 1.20 1.26 1.30 1.40 1.44 -11.96%

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