[CCB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
19-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.31%
YoY- -71.01%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 644,976 640,246 623,697 664,192 648,341 645,468 674,948 -2.97%
PBT 1,347 1,537 2,242 6,951 18,112 25,847 33,083 -88.09%
Tax 2,891 2,303 2,079 919 -1,949 -2,642 -7,857 -
NP 4,238 3,840 4,321 7,870 16,163 23,205 25,226 -69.45%
-
NP to SH 4,238 3,840 4,321 7,870 16,163 23,205 25,226 -69.45%
-
Tax Rate -214.63% -149.84% -92.73% -13.22% 10.76% 10.22% 23.75% -
Total Cost 640,738 636,406 619,376 656,322 632,178 622,263 649,722 -0.92%
-
Net Worth 198,074 198,387 194,961 193,913 193,833 195,616 197,722 0.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 5,037 5,037 10,077 10,077 -
Div Payout % - - - 64.01% 31.17% 43.43% 39.95% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 198,074 198,387 194,961 193,913 193,833 195,616 197,722 0.11%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.66% 0.60% 0.69% 1.18% 2.49% 3.60% 3.74% -
ROE 2.14% 1.94% 2.22% 4.06% 8.34% 11.86% 12.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 640.21 635.51 619.08 659.28 643.55 640.69 669.96 -2.97%
EPS 4.21 3.81 4.29 7.81 16.04 23.03 25.04 -69.43%
DPS 0.00 0.00 0.00 5.00 5.00 10.00 10.00 -
NAPS 1.9661 1.9692 1.9352 1.9248 1.924 1.9417 1.9626 0.11%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 640.21 635.51 619.08 659.28 643.55 640.69 669.96 -2.97%
EPS 4.21 3.81 4.29 7.81 16.04 23.03 25.04 -69.43%
DPS 0.00 0.00 0.00 5.00 5.00 10.00 10.00 -
NAPS 1.9661 1.9692 1.9352 1.9248 1.924 1.9417 1.9626 0.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.43 2.42 2.54 2.66 2.84 2.86 3.09 -
P/RPS 0.38 0.38 0.41 0.40 0.44 0.45 0.46 -11.92%
P/EPS 57.77 63.49 59.22 34.05 17.70 12.42 12.34 179.06%
EY 1.73 1.58 1.69 2.94 5.65 8.05 8.10 -64.16%
DY 0.00 0.00 0.00 1.88 1.76 3.50 3.24 -
P/NAPS 1.24 1.23 1.31 1.38 1.48 1.47 1.57 -14.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 30/10/12 23/07/12 -
Price 2.36 2.49 2.52 2.70 2.77 2.80 3.07 -
P/RPS 0.37 0.39 0.41 0.41 0.43 0.44 0.46 -13.47%
P/EPS 56.10 65.33 58.75 34.56 17.27 12.16 12.26 174.86%
EY 1.78 1.53 1.70 2.89 5.79 8.23 8.16 -63.66%
DY 0.00 0.00 0.00 1.85 1.81 3.57 3.26 -
P/NAPS 1.20 1.26 1.30 1.40 1.44 1.44 1.56 -16.00%

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