[CCB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -30.17%
YoY- -73.78%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,486,345 1,580,024 922,463 644,976 656,192 674,691 589,246 16.65%
PBT 48,823 68,525 15,532 1,347 18,112 34,226 34,999 5.69%
Tax -10,412 -16,400 -5,198 2,891 -1,949 -7,605 -8,223 4.00%
NP 38,411 52,125 10,334 4,238 16,163 26,621 26,776 6.19%
-
NP to SH 38,411 52,125 10,334 4,238 16,163 26,621 26,776 6.19%
-
Tax Rate 21.33% 23.93% 33.47% -214.63% 10.76% 22.22% 23.49% -
Total Cost 1,447,934 1,527,899 912,129 640,738 640,029 648,070 562,470 17.05%
-
Net Worth 288,514 260,526 208,401 198,074 193,833 191,516 176,068 8.57%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,037 50 - - 5,037 10,076 10,073 -10.89%
Div Payout % 13.12% 0.10% - - 31.17% 37.85% 37.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 288,514 260,526 208,401 198,074 193,833 191,516 176,068 8.57%
NOSH 100,752 100,745 100,745 100,745 100,745 100,760 100,737 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.58% 3.30% 1.12% 0.66% 2.46% 3.95% 4.54% -
ROE 13.31% 20.01% 4.96% 2.14% 8.34% 13.90% 15.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,475.25 1,568.34 915.64 640.21 651.34 669.60 584.93 16.65%
EPS 38.13 51.74 10.26 4.21 16.04 26.42 26.58 6.19%
DPS 5.00 0.05 0.00 0.00 5.00 10.00 10.00 -10.90%
NAPS 2.8636 2.586 2.0686 1.9661 1.924 1.9007 1.7478 8.56%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,475.35 1,568.34 915.64 640.21 651.34 669.70 584.89 16.65%
EPS 38.13 51.74 10.26 4.21 16.04 26.42 26.58 6.19%
DPS 5.00 0.05 0.00 0.00 5.00 10.00 10.00 -10.90%
NAPS 2.8638 2.586 2.0686 1.9661 1.924 1.901 1.7477 8.57%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.00 3.38 1.92 2.43 2.84 3.20 4.30 -
P/RPS 0.20 0.22 0.21 0.38 0.44 0.48 0.74 -19.57%
P/EPS 7.87 6.53 18.72 57.77 17.70 12.11 16.18 -11.30%
EY 12.71 15.31 5.34 1.73 5.65 8.26 6.18 12.75%
DY 1.67 0.01 0.00 0.00 1.76 3.13 2.33 -5.39%
P/NAPS 1.05 1.31 0.93 1.24 1.48 1.68 2.46 -13.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 13/02/15 21/02/14 22/02/13 16/02/12 24/02/11 -
Price 3.10 3.76 1.99 2.36 2.77 3.19 4.67 -
P/RPS 0.21 0.24 0.22 0.37 0.43 0.48 0.80 -19.96%
P/EPS 8.13 7.27 19.40 56.10 17.27 12.07 17.57 -12.04%
EY 12.30 13.76 5.15 1.78 5.79 8.28 5.69 13.69%
DY 1.61 0.01 0.00 0.00 1.81 3.13 2.14 -4.62%
P/NAPS 1.08 1.45 0.96 1.20 1.44 1.68 2.67 -13.99%

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