[CCB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 38.13%
YoY- -25.62%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 922,463 803,742 756,136 655,404 644,976 640,246 623,697 29.72%
PBT 15,532 9,000 6,793 4,457 1,347 1,537 2,242 262.12%
Tax -5,198 -2,245 52 1,397 2,891 2,303 2,079 -
NP 10,334 6,755 6,845 5,854 4,238 3,840 4,321 78.55%
-
NP to SH 10,334 6,755 6,845 5,854 4,238 3,840 4,321 78.55%
-
Tax Rate 33.47% 24.94% -0.77% -31.34% -214.63% -149.84% -92.73% -
Total Cost 912,129 796,987 749,291 649,550 640,738 636,406 619,376 29.34%
-
Net Worth 208,401 205,136 201,802 199,767 198,074 198,387 194,961 4.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 208,401 205,136 201,802 199,767 198,074 198,387 194,961 4.53%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.12% 0.84% 0.91% 0.89% 0.66% 0.60% 0.69% -
ROE 4.96% 3.29% 3.39% 2.93% 2.14% 1.94% 2.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 915.64 797.80 750.54 650.56 640.21 635.51 619.08 29.72%
EPS 10.26 6.71 6.79 5.81 4.21 3.81 4.29 78.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 4.53%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 915.64 797.80 750.54 650.56 640.21 635.51 619.08 29.72%
EPS 10.26 6.71 6.79 5.81 4.21 3.81 4.29 78.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 4.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.92 2.25 2.33 2.37 2.43 2.42 2.54 -
P/RPS 0.21 0.28 0.31 0.36 0.38 0.38 0.41 -35.90%
P/EPS 18.72 33.56 34.29 40.79 57.77 63.49 59.22 -53.49%
EY 5.34 2.98 2.92 2.45 1.73 1.58 1.69 114.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.16 1.20 1.24 1.23 1.31 -20.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 29/10/14 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 -
Price 1.99 2.14 2.38 2.37 2.36 2.49 2.52 -
P/RPS 0.22 0.27 0.32 0.36 0.37 0.39 0.41 -33.89%
P/EPS 19.40 31.92 35.03 40.79 56.10 65.33 58.75 -52.12%
EY 5.15 3.13 2.85 2.45 1.78 1.53 1.70 108.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.19 1.20 1.20 1.26 1.30 -18.25%

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