[CCB] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 228.57%
YoY- 973.64%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,808 355,435 422,746 472,359 231,155 130,423 170,918 15.01%
PBT 20,844 9,042 22,807 26,341 3,038 702 5,411 25.19%
Tax -2,846 -81 -3,134 -4,514 -1,005 340 -820 23.03%
NP 17,998 8,961 19,673 21,827 2,033 1,042 4,591 25.55%
-
NP to SH 17,998 8,961 19,673 21,827 2,033 1,042 4,591 25.55%
-
Tax Rate 13.65% 0.90% 13.74% 17.14% 33.08% -48.43% 15.15% -
Total Cost 377,810 346,474 403,073 450,532 229,122 129,381 166,327 14.64%
-
Net Worth 286,297 298,829 284,665 236,871 201,802 194,961 197,722 6.36%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 5,037 -
Div Payout % - - - - - - 109.72% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 286,297 298,829 284,665 236,871 201,802 194,961 197,722 6.36%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.55% 2.52% 4.65% 4.62% 0.88% 0.80% 2.69% -
ROE 6.29% 3.00% 6.91% 9.21% 1.01% 0.53% 2.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 392.88 352.81 419.62 468.87 229.45 129.46 169.65 15.01%
EPS 17.86 8.89 19.53 21.67 2.02 1.03 4.56 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.8418 2.9662 2.8256 2.3512 2.0031 1.9352 1.9626 6.36%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 392.88 352.81 419.62 468.87 229.45 129.46 169.65 15.01%
EPS 17.86 8.89 19.53 21.67 2.02 1.03 4.56 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.8418 2.9662 2.8256 2.3512 2.0031 1.9352 1.9626 6.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.79 2.17 3.12 2.46 2.33 2.54 3.09 -
P/RPS 0.46 0.62 0.74 0.52 1.02 1.96 1.82 -20.47%
P/EPS 10.02 24.40 15.98 11.35 115.46 245.58 67.81 -27.27%
EY 9.98 4.10 6.26 8.81 0.87 0.41 1.47 37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
P/NAPS 0.63 0.73 1.10 1.05 1.16 1.31 1.57 -14.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/07/18 21/07/17 25/07/16 23/07/15 24/07/14 24/07/13 23/07/12 -
Price 1.90 2.38 3.48 3.46 2.38 2.52 3.07 -
P/RPS 0.48 0.67 0.83 0.74 1.04 1.95 1.81 -19.83%
P/EPS 10.64 26.76 17.82 15.97 117.94 243.64 67.37 -26.46%
EY 9.40 3.74 5.61 6.26 0.85 0.41 1.48 36.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.67 0.80 1.23 1.47 1.19 1.30 1.56 -13.13%

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