[CCB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
19-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.0%
YoY- -99.03%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,260,552 1,052,480 745,616 703,904 640,500 608,636 586,588 13.58%
PBT 51,720 38,376 10,332 -2,108 42,536 39,276 34,812 6.81%
Tax -13,712 -11,804 -3,544 2,432 -9,040 -7,900 -7,740 9.99%
NP 38,008 26,572 6,788 324 33,496 31,376 27,072 5.81%
-
NP to SH 38,008 26,572 6,788 324 33,496 31,376 27,072 5.81%
-
Tax Rate 26.51% 30.76% 34.30% - 21.25% 20.11% 22.23% -
Total Cost 1,222,544 1,025,908 738,828 703,580 607,004 577,260 559,516 13.89%
-
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
NOSH 100,745 100,745 100,745 100,745 100,745 100,693 100,700 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.02% 2.52% 0.91% 0.05% 5.23% 5.16% 4.62% -
ROE 14.08% 12.36% 3.40% 0.17% 16.83% 17.14% 15.53% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,251.23 1,044.70 740.10 698.70 635.76 604.45 582.51 13.57%
EPS 37.72 26.36 6.72 0.32 33.24 31.16 26.88 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6804 2.1346 1.9829 1.9248 1.9758 1.8185 1.7316 7.54%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,251.23 1,044.70 740.10 698.70 635.76 604.14 582.25 13.58%
EPS 37.72 26.36 6.72 0.32 33.24 31.14 26.87 5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6804 2.1346 1.9829 1.9248 1.9758 1.8176 1.7308 7.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.43 2.00 2.37 2.66 3.00 4.72 5.26 -
P/RPS 0.27 0.19 0.32 0.38 0.47 0.78 0.90 -18.16%
P/EPS 9.09 7.58 35.17 827.10 9.02 15.15 19.57 -11.98%
EY 11.00 13.19 2.84 0.12 11.08 6.60 5.11 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 1.20 1.38 1.52 2.60 3.04 -13.41%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 27/04/10 -
Price 3.59 2.03 2.37 2.70 2.94 4.50 5.15 -
P/RPS 0.29 0.19 0.32 0.39 0.46 0.74 0.88 -16.87%
P/EPS 9.52 7.70 35.17 839.54 8.84 14.44 19.16 -10.99%
EY 10.51 12.99 2.84 0.12 11.31 6.92 5.22 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 1.20 1.40 1.49 2.47 2.97 -12.41%

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