[CCB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -22.59%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,470,958 835,118 612,798 662,086 661,572 615,340 478,252 20.58%
PBT 71,870 11,242 350 32,090 34,376 31,742 39,992 10.25%
Tax -14,930 -3,782 1,896 -6,160 -5,656 -6,428 -8,972 8.85%
NP 56,940 7,460 2,246 25,930 28,720 25,314 31,020 10.64%
-
NP to SH 56,940 7,460 2,246 25,930 28,720 25,314 31,020 10.64%
-
Tax Rate 20.77% 33.64% -541.71% 19.20% 16.45% 20.25% 22.43% -
Total Cost 1,414,018 827,658 610,552 636,156 632,852 590,026 447,232 21.13%
-
Net Worth 236,871 201,802 194,961 197,722 185,420 175,856 239,871 -0.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 10,074 10,077 10,076 251,785 -
Div Payout % - - - 38.85% 35.09% 39.81% 811.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 236,871 201,802 194,961 197,722 185,420 175,856 239,871 -0.20%
NOSH 100,745 100,745 100,745 100,745 100,771 100,765 100,714 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.87% 0.89% 0.37% 3.92% 4.34% 4.11% 6.49% -
ROE 24.04% 3.70% 1.15% 13.11% 15.49% 14.39% 12.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,460.08 828.94 608.27 657.19 656.50 610.67 474.86 20.57%
EPS 56.52 7.40 2.22 25.74 28.50 25.12 30.80 10.64%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 250.00 -
NAPS 2.3512 2.0031 1.9352 1.9626 1.84 1.7452 2.3817 -0.21%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,460.08 828.94 608.27 657.19 656.68 610.79 474.72 20.58%
EPS 56.52 7.40 2.22 25.74 28.51 25.13 30.79 10.64%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 249.92 -
NAPS 2.3512 2.0031 1.9352 1.9626 1.8405 1.7456 2.381 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.46 2.33 2.54 3.09 4.56 6.20 2.62 -
P/RPS 0.17 0.28 0.42 0.47 0.69 1.02 0.55 -17.76%
P/EPS 4.35 31.47 113.93 12.01 16.00 24.68 8.51 -10.57%
EY 22.98 3.18 0.88 8.33 6.25 4.05 11.76 11.80%
DY 0.00 0.00 0.00 3.24 2.19 1.61 95.42 -
P/NAPS 1.05 1.16 1.31 1.57 2.48 3.55 1.10 -0.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/07/15 24/07/14 24/07/13 23/07/12 25/07/11 22/07/10 30/07/09 -
Price 3.46 2.38 2.52 3.07 4.40 7.46 2.66 -
P/RPS 0.24 0.29 0.41 0.47 0.67 1.22 0.56 -13.16%
P/EPS 6.12 32.14 113.04 11.93 15.44 29.70 8.64 -5.58%
EY 16.33 3.11 0.88 8.38 6.48 3.37 11.58 5.89%
DY 0.00 0.00 0.00 3.26 2.27 1.34 93.98 -
P/NAPS 1.47 1.19 1.30 1.56 2.39 4.27 1.12 4.63%

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