[CCB] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.31%
YoY- 404.4%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,513,296 1,420,119 1,486,345 1,580,024 922,463 644,976 656,192 14.93%
PBT 28,227 -17,061 48,823 68,525 15,532 1,347 18,112 7.67%
Tax -5,908 4,591 -10,412 -16,400 -5,198 2,891 -1,949 20.29%
NP 22,319 -12,470 38,411 52,125 10,334 4,238 16,163 5.52%
-
NP to SH 22,319 -12,470 38,411 52,125 10,334 4,238 16,163 5.52%
-
Tax Rate 20.93% - 21.33% 23.93% 33.47% -214.63% 10.76% -
Total Cost 1,490,977 1,432,589 1,447,934 1,527,899 912,129 640,738 640,029 15.12%
-
Net Worth 293,309 270,983 288,514 260,526 208,401 198,074 193,833 7.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 5,037 50 - - 5,037 -
Div Payout % - - 13.12% 0.10% - - 31.17% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 293,309 270,983 288,514 260,526 208,401 198,074 193,833 7.14%
NOSH 100,745 100,745 100,752 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.47% -0.88% 2.58% 3.30% 1.12% 0.66% 2.46% -
ROE 7.61% -4.60% 13.31% 20.01% 4.96% 2.14% 8.34% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,502.11 1,409.62 1,475.25 1,568.34 915.64 640.21 651.34 14.93%
EPS 22.15 -12.38 38.13 51.74 10.26 4.21 16.04 5.52%
DPS 0.00 0.00 5.00 0.05 0.00 0.00 5.00 -
NAPS 2.9114 2.6898 2.8636 2.586 2.0686 1.9661 1.924 7.14%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,502.11 1,409.62 1,475.35 1,568.34 915.64 640.21 651.34 14.93%
EPS 22.15 -12.38 38.13 51.74 10.26 4.21 16.04 5.52%
DPS 0.00 0.00 5.00 0.05 0.00 0.00 5.00 -
NAPS 2.9114 2.6898 2.8638 2.586 2.0686 1.9661 1.924 7.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.53 2.18 3.00 3.38 1.92 2.43 2.84 -
P/RPS 0.10 0.15 0.20 0.22 0.21 0.38 0.44 -21.87%
P/EPS 6.91 -17.61 7.87 6.53 18.72 57.77 17.70 -14.50%
EY 14.48 -5.68 12.71 15.31 5.34 1.73 5.65 16.97%
DY 0.00 0.00 1.67 0.01 0.00 0.00 1.76 -
P/NAPS 0.53 0.81 1.05 1.31 0.93 1.24 1.48 -15.72%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 22/02/17 22/02/16 13/02/15 21/02/14 22/02/13 -
Price 1.58 2.06 3.10 3.76 1.99 2.36 2.77 -
P/RPS 0.11 0.15 0.21 0.24 0.22 0.37 0.43 -20.31%
P/EPS 7.13 -16.64 8.13 7.27 19.40 56.10 17.27 -13.70%
EY 14.02 -6.01 12.30 13.76 5.15 1.78 5.79 15.87%
DY 0.00 0.00 1.61 0.01 0.00 0.00 1.81 -
P/NAPS 0.54 0.77 1.08 1.45 0.96 1.20 1.44 -15.07%

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