[CCB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1286.42%
YoY- -91.34%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 737,884 735,479 417,559 306,399 331,043 330,786 307,670 15.68%
PBT 35,737 35,935 5,621 175 16,045 17,188 15,871 14.47%
Tax -6,562 -7,465 -1,891 948 -3,080 -2,828 -3,214 12.62%
NP 29,175 28,470 3,730 1,123 12,965 14,360 12,657 14.91%
-
NP to SH 29,175 28,470 3,730 1,123 12,965 14,360 12,657 14.91%
-
Tax Rate 18.36% 20.77% 33.64% -541.71% 19.20% 16.45% 20.25% -
Total Cost 708,709 707,009 413,829 305,276 318,078 316,426 295,013 15.71%
-
Net Worth 284,665 236,871 201,802 194,961 197,722 185,420 175,856 8.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 5,037 5,038 5,038 -
Div Payout % - - - - 38.85% 35.09% 39.81% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 284,665 236,871 201,802 194,961 197,722 185,420 175,856 8.35%
NOSH 100,745 100,745 100,745 100,745 100,745 100,771 100,765 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.95% 3.87% 0.89% 0.37% 3.92% 4.34% 4.11% -
ROE 10.25% 12.02% 1.85% 0.58% 6.56% 7.74% 7.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 732.43 730.04 414.47 304.13 328.59 328.25 305.33 15.68%
EPS 28.96 28.26 3.70 1.11 12.87 14.25 12.56 14.92%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.8256 2.3512 2.0031 1.9352 1.9626 1.84 1.7452 8.35%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 732.43 730.04 414.47 304.13 328.59 328.34 305.39 15.68%
EPS 28.96 28.26 3.70 1.11 12.87 14.25 12.56 14.92%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.8256 2.3512 2.0031 1.9352 1.9626 1.8405 1.7456 8.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.12 2.46 2.33 2.54 3.09 4.56 6.20 -
P/RPS 0.43 0.34 0.56 0.84 0.94 1.39 2.03 -22.77%
P/EPS 10.77 8.71 62.93 227.86 24.01 32.00 49.36 -22.39%
EY 9.28 11.49 1.59 0.44 4.16 3.13 2.03 28.79%
DY 0.00 0.00 0.00 0.00 1.62 1.10 0.81 -
P/NAPS 1.10 1.05 1.16 1.31 1.57 2.48 3.55 -17.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/07/16 23/07/15 24/07/14 24/07/13 23/07/12 25/07/11 22/07/10 -
Price 3.48 3.46 2.38 2.52 3.07 4.40 7.46 -
P/RPS 0.48 0.47 0.57 0.83 0.93 1.34 2.44 -23.71%
P/EPS 12.02 12.24 64.28 226.07 23.86 30.88 59.39 -23.35%
EY 8.32 8.17 1.56 0.44 4.19 3.24 1.68 30.52%
DY 0.00 0.00 0.00 0.00 1.63 1.14 0.67 -
P/NAPS 1.23 1.47 1.19 1.30 1.56 2.39 4.27 -18.71%

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