[CCB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.34%
YoY- 55.29%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,386,366 1,490,852 1,589,864 853,930 642,242 653,036 692,000 12.26%
PBT 7,578 63,232 73,020 14,757 4,553 26,653 37,825 -23.48%
Tax 444 -13,284 -17,112 -5,332 1,516 -4,153 -10,770 -
NP 8,022 49,948 55,908 9,425 6,069 22,500 27,054 -18.32%
-
NP to SH 8,022 49,948 55,908 9,425 6,069 22,500 27,054 -18.32%
-
Tax Rate -5.86% 21.01% 23.43% 36.13% -33.30% 15.58% 28.47% -
Total Cost 1,378,344 1,440,904 1,533,956 844,505 636,173 630,536 664,945 12.90%
-
Net Worth 295,575 292,956 250,341 205,136 198,387 195,616 186,387 7.98%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 6,716 6,716 -
Div Payout % - - - - - 29.85% 24.83% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 295,575 292,956 250,341 205,136 198,387 195,616 186,387 7.98%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,749 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.58% 3.35% 3.52% 1.10% 0.95% 3.45% 3.91% -
ROE 2.71% 17.05% 22.33% 4.59% 3.06% 11.50% 14.52% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,376.11 1,479.83 1,578.11 847.62 637.49 648.21 686.85 12.26%
EPS 7.96 49.57 55.49 9.36 6.03 22.33 26.85 -18.32%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 1.85 7.98%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,376.11 1,479.83 1,578.11 847.62 637.49 648.21 686.88 12.26%
EPS 7.96 49.57 55.49 9.36 6.03 22.33 26.85 -18.32%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 1.8501 7.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.23 3.14 2.66 2.25 2.42 2.86 3.28 -
P/RPS 0.16 0.21 0.17 0.27 0.38 0.44 0.48 -16.71%
P/EPS 28.00 6.33 4.79 24.05 40.17 12.81 12.21 14.82%
EY 3.57 15.79 20.86 4.16 2.49 7.81 8.19 -12.91%
DY 0.00 0.00 0.00 0.00 0.00 2.33 2.03 -
P/NAPS 0.76 1.08 1.07 1.10 1.23 1.47 1.77 -13.13%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 01/11/16 29/10/15 29/10/14 31/10/13 30/10/12 28/10/11 -
Price 2.24 3.35 3.39 2.14 2.49 2.80 3.37 -
P/RPS 0.16 0.23 0.21 0.25 0.39 0.43 0.49 -17.00%
P/EPS 28.13 6.76 6.11 22.87 41.33 12.54 12.55 14.38%
EY 3.56 14.80 16.37 4.37 2.42 7.98 7.97 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 2.38 1.98 -
P/NAPS 0.76 1.15 1.36 1.05 1.26 1.44 1.82 -13.53%

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