[CCB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 60.17%
YoY- 1995.06%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,410,908 1,260,552 1,052,480 745,616 703,904 640,500 608,636 15.02%
PBT 3,120 51,720 38,376 10,332 -2,108 42,536 39,276 -34.40%
Tax -1,872 -13,712 -11,804 -3,544 2,432 -9,040 -7,900 -21.31%
NP 1,248 38,008 26,572 6,788 324 33,496 31,376 -41.54%
-
NP to SH 1,248 38,008 26,572 6,788 324 33,496 31,376 -41.54%
-
Tax Rate 60.00% 26.51% 30.76% 34.30% - 21.25% 20.11% -
Total Cost 1,409,660 1,222,544 1,025,908 738,828 703,580 607,004 577,260 16.02%
-
Net Worth 294,910 270,036 215,050 199,767 193,913 199,051 183,110 8.25%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 294,910 270,036 215,050 199,767 193,913 199,051 183,110 8.25%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,693 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.09% 3.02% 2.52% 0.91% 0.05% 5.23% 5.16% -
ROE 0.42% 14.08% 12.36% 3.40% 0.17% 16.83% 17.14% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1,400.47 1,251.23 1,044.70 740.10 698.70 635.76 604.45 15.01%
EPS 1.24 37.72 26.36 6.72 0.32 33.24 31.16 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9273 2.6804 2.1346 1.9829 1.9248 1.9758 1.8185 8.24%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1,400.47 1,251.23 1,044.70 740.10 698.70 635.76 604.14 15.02%
EPS 1.24 37.72 26.36 6.72 0.32 33.24 31.14 -41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9273 2.6804 2.1346 1.9829 1.9248 1.9758 1.8176 8.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.83 3.43 2.00 2.37 2.66 3.00 4.72 -
P/RPS 0.20 0.27 0.19 0.32 0.38 0.47 0.78 -20.27%
P/EPS 228.45 9.09 7.58 35.17 827.10 9.02 15.15 57.11%
EY 0.44 11.00 13.19 2.84 0.12 11.08 6.60 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 0.94 1.20 1.38 1.52 2.60 -15.14%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 21/04/17 19/04/16 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 -
Price 2.83 3.59 2.03 2.37 2.70 2.94 4.50 -
P/RPS 0.20 0.29 0.19 0.32 0.39 0.46 0.74 -19.57%
P/EPS 228.45 9.52 7.70 35.17 839.54 8.84 14.44 58.37%
EY 0.44 10.51 12.99 2.84 0.12 11.31 6.92 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 0.95 1.20 1.40 1.49 2.47 -14.41%

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