[CCB] YoY TTM 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- -45.1%
YoY- -82.87%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,582,429 1,240,383 756,136 623,697 674,948 612,362 534,864 19.79%
PBT 68,327 45,846 6,793 2,242 33,083 36,348 32,372 13.24%
Tax -15,497 -10,772 52 2,079 -7,857 -7,837 -7,085 13.91%
NP 52,830 35,074 6,845 4,321 25,226 28,511 25,287 13.05%
-
NP to SH 52,830 35,074 6,845 4,321 25,226 28,511 25,287 13.05%
-
Tax Rate 22.68% 23.50% -0.77% -92.73% 23.75% 21.56% 21.89% -
Total Cost 1,529,599 1,205,309 749,291 619,376 649,722 583,851 509,577 20.08%
-
Net Worth 284,665 236,871 201,802 194,961 197,722 185,308 175,685 8.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 50 - - - 10,077 10,076 10,071 -58.66%
Div Payout % 0.10% - - - 39.95% 35.34% 39.83% -
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 284,665 236,871 201,802 194,961 197,722 185,308 175,685 8.36%
NOSH 100,745 100,745 100,745 100,745 100,745 100,710 100,667 0.01%
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 3.34% 2.83% 0.91% 0.69% 3.74% 4.66% 4.73% -
ROE 18.56% 14.81% 3.39% 2.22% 12.76% 15.39% 14.39% -
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 1,570.73 1,231.21 750.54 619.08 669.96 608.04 531.32 19.78%
EPS 52.44 34.81 6.79 4.29 25.04 28.31 25.12 13.03%
DPS 0.05 0.00 0.00 0.00 10.00 10.00 10.00 -58.61%
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 1,570.73 1,231.21 750.54 619.08 669.96 607.83 530.91 19.79%
EPS 52.44 34.81 6.79 4.29 25.04 28.30 25.10 13.05%
DPS 0.05 0.00 0.00 0.00 10.00 10.00 10.00 -58.61%
NAPS 2.8256 2.3512 2.0031 1.9352 1.9626 1.8394 1.7439 8.36%
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 0.20 0.20 0.31 0.41 0.46 0.75 1.17 -25.48%
P/EPS 5.95 7.07 34.29 59.22 12.34 16.11 24.68 -21.09%
EY 16.81 14.15 2.92 1.69 8.10 6.21 4.05 26.74%
DY 0.02 0.00 0.00 0.00 3.24 2.19 1.61 -51.84%
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 0.22 0.28 0.32 0.41 0.46 0.72 1.40 -26.51%
P/EPS 6.64 9.94 35.03 58.75 12.26 15.54 29.70 -22.07%
EY 15.07 10.06 2.85 1.70 8.16 6.43 3.37 28.32%
DY 0.01 0.00 0.00 0.00 3.26 2.27 1.34 -55.76%
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