[CCB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.98%
YoY- 143.84%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,474,413 1,240,383 999,179 922,463 803,742 756,136 655,404 71.60%
PBT 59,229 45,846 22,543 15,532 9,000 6,793 4,457 460.15%
Tax -14,033 -10,772 -7,263 -5,198 -2,245 52 1,397 -
NP 45,196 35,074 15,280 10,334 6,755 6,845 5,854 290.14%
-
NP to SH 45,196 35,074 15,280 10,334 6,755 6,845 5,854 290.14%
-
Tax Rate 23.69% 23.50% 32.22% 33.47% 24.94% -0.77% -31.34% -
Total Cost 1,429,217 1,205,309 983,899 912,129 796,987 749,291 649,550 69.08%
-
Net Worth 250,341 236,871 215,050 208,401 205,136 201,802 199,767 16.21%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 250,341 236,871 215,050 208,401 205,136 201,802 199,767 16.21%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.07% 2.83% 1.53% 1.12% 0.84% 0.91% 0.89% -
ROE 18.05% 14.81% 7.11% 4.96% 3.29% 3.39% 2.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,463.51 1,231.21 991.79 915.64 797.80 750.54 650.56 71.60%
EPS 44.86 34.81 15.17 10.26 6.71 6.79 5.81 290.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4849 2.3512 2.1346 2.0686 2.0362 2.0031 1.9829 16.21%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,463.51 1,231.21 991.79 915.64 797.80 750.54 650.56 71.60%
EPS 44.86 34.81 15.17 10.26 6.71 6.79 5.81 290.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4849 2.3512 2.1346 2.0686 2.0362 2.0031 1.9829 16.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.66 2.46 2.00 1.92 2.25 2.33 2.37 -
P/RPS 0.18 0.20 0.20 0.21 0.28 0.31 0.36 -36.97%
P/EPS 5.93 7.07 13.19 18.72 33.56 34.29 40.79 -72.31%
EY 16.87 14.15 7.58 5.34 2.98 2.92 2.45 261.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 0.94 0.93 1.10 1.16 1.20 -7.35%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 29/10/15 23/07/15 23/04/15 13/02/15 29/10/14 24/07/14 23/04/14 -
Price 3.39 3.46 2.03 1.99 2.14 2.38 2.37 -
P/RPS 0.23 0.28 0.20 0.22 0.27 0.32 0.36 -25.80%
P/EPS 7.56 9.94 13.38 19.40 31.92 35.03 40.79 -67.45%
EY 13.23 10.06 7.47 5.15 3.13 2.85 2.45 207.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.47 0.95 0.96 1.05 1.19 1.20 8.69%

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