[CCB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.33%
YoY- 404.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,505,765 1,582,429 1,632,042 1,580,024 1,474,413 1,240,383 999,179 31.34%
PBT 61,184 68,327 71,861 68,525 59,229 45,846 22,543 94.22%
Tax -13,529 -15,497 -16,877 -16,400 -14,033 -10,772 -7,263 51.21%
NP 47,655 52,830 54,984 52,125 45,196 35,074 15,280 113.02%
-
NP to SH 47,655 52,830 54,984 52,125 45,196 35,074 15,280 113.02%
-
Tax Rate 22.11% 22.68% 23.49% 23.93% 23.69% 23.50% 32.22% -
Total Cost 1,458,110 1,529,599 1,577,058 1,527,899 1,429,217 1,205,309 983,899 29.89%
-
Net Worth 292,956 284,665 270,036 260,526 250,341 236,871 215,050 22.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 50 50 50 50 - - - -
Div Payout % 0.11% 0.10% 0.09% 0.10% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 292,956 284,665 270,036 260,526 250,341 236,871 215,050 22.81%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.16% 3.34% 3.37% 3.30% 3.07% 2.83% 1.53% -
ROE 16.27% 18.56% 20.36% 20.01% 18.05% 14.81% 7.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,494.63 1,570.73 1,619.97 1,568.34 1,463.51 1,231.21 991.79 31.34%
EPS 47.30 52.44 54.58 51.74 44.86 34.81 15.17 112.98%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 2.9079 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 22.81%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,494.63 1,570.73 1,619.97 1,568.34 1,463.51 1,231.21 991.79 31.34%
EPS 47.30 52.44 54.58 51.74 44.86 34.81 15.17 112.98%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 2.9079 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 22.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.14 3.12 3.43 3.38 2.66 2.46 2.00 -
P/RPS 0.21 0.20 0.21 0.22 0.18 0.20 0.20 3.29%
P/EPS 6.64 5.95 6.28 6.53 5.93 7.07 13.19 -36.63%
EY 15.06 16.81 15.91 15.31 16.87 14.15 7.58 57.84%
DY 0.02 0.02 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.28 1.31 1.07 1.05 0.94 9.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/11/16 25/07/16 19/04/16 22/02/16 29/10/15 23/07/15 23/04/15 -
Price 3.35 3.48 3.59 3.76 3.39 3.46 2.03 -
P/RPS 0.22 0.22 0.22 0.24 0.23 0.28 0.20 6.54%
P/EPS 7.08 6.64 6.58 7.27 7.56 9.94 13.38 -34.50%
EY 14.12 15.07 15.20 13.76 13.23 10.06 7.47 52.70%
DY 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.34 1.45 1.36 1.47 0.95 13.54%

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