[CCB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
02-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 58.47%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 995,560 1,019,070 1,150,052 1,615,468 1,386,366 1,490,852 1,589,864 -7.49%
PBT 10,086 -17,094 -31,188 30,808 7,578 63,232 73,020 -28.08%
Tax -5,152 1,242 8,584 -5,066 444 -13,284 -17,112 -18.11%
NP 4,934 -15,852 -22,604 25,741 8,022 49,948 55,908 -33.25%
-
NP to SH 4,934 -15,852 -22,604 25,741 8,022 49,948 55,908 -33.25%
-
Tax Rate 51.08% - - 16.44% -5.86% 21.01% 23.43% -
Total Cost 990,625 1,034,922 1,172,656 1,589,726 1,378,344 1,440,904 1,533,956 -7.02%
-
Net Worth 239,773 236,750 271,004 290,296 295,575 292,956 250,341 -0.71%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 239,773 236,750 271,004 290,296 295,575 292,956 250,341 -0.71%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.50% -1.56% -1.97% 1.59% 0.58% 3.35% 3.52% -
ROE 2.06% -6.70% -8.34% 8.87% 2.71% 17.05% 22.33% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 988.20 1,011.53 1,141.55 1,603.52 1,376.11 1,479.83 1,578.11 -7.49%
EPS 4.89 -15.73 -22.44 25.55 7.96 49.57 55.49 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.35 2.69 2.8815 2.9339 2.9079 2.4849 -0.71%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 988.20 1,011.53 1,141.55 1,603.52 1,376.11 1,479.83 1,578.11 -7.49%
EPS 4.89 -15.73 -22.44 25.55 7.96 49.57 55.49 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.35 2.69 2.8815 2.9339 2.9079 2.4849 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.26 1.36 1.35 1.82 2.23 3.14 2.66 -
P/RPS 0.23 0.13 0.12 0.11 0.16 0.21 0.17 5.16%
P/EPS 46.14 -8.64 -6.02 7.12 28.00 6.33 4.79 45.81%
EY 2.17 -11.57 -16.62 14.04 3.57 15.79 20.86 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.50 0.63 0.76 1.08 1.07 -1.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 01/11/21 02/11/20 01/11/19 02/11/18 06/11/17 01/11/16 29/10/15 -
Price 2.19 1.48 1.35 1.88 2.24 3.35 3.39 -
P/RPS 0.22 0.15 0.12 0.12 0.16 0.23 0.21 0.77%
P/EPS 44.71 -9.41 -6.02 7.36 28.13 6.76 6.11 39.29%
EY 2.24 -10.63 -16.62 13.59 3.56 14.80 16.37 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.63 0.50 0.65 0.76 1.15 1.36 -6.30%

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