[CCB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.99%
YoY- -2.63%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 999,179 655,404 664,192 682,657 594,758 497,641 527,361 11.23%
PBT 22,543 4,457 6,951 35,041 36,147 40,169 50,145 -12.46%
Tax -7,263 1,397 919 -7,890 -8,263 -9,874 -2,786 17.30%
NP 15,280 5,854 7,870 27,151 27,884 30,295 47,359 -17.17%
-
NP to SH 15,280 5,854 7,870 27,151 27,884 30,295 47,359 -17.17%
-
Tax Rate 32.22% -31.34% -13.22% 22.52% 22.86% 24.58% 5.56% -
Total Cost 983,899 649,550 656,322 655,506 566,874 467,346 480,002 12.70%
-
Net Worth 215,050 199,767 193,913 199,051 183,110 174,372 232,775 -1.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 5,037 10,075 10,074 130,927 146,092 -
Div Payout % - - 64.01% 37.11% 36.13% 432.18% 308.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 215,050 199,767 193,913 199,051 183,110 174,372 232,775 -1.31%
NOSH 100,745 100,745 100,745 100,745 100,693 100,700 100,720 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.53% 0.89% 1.18% 3.98% 4.69% 6.09% 8.98% -
ROE 7.11% 2.93% 4.06% 13.64% 15.23% 17.37% 20.35% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 991.79 650.56 659.28 677.61 590.66 494.18 523.59 11.22%
EPS 15.17 5.81 7.81 26.95 27.69 30.08 47.02 -17.17%
DPS 0.00 0.00 5.00 10.00 10.00 130.00 145.00 -
NAPS 2.1346 1.9829 1.9248 1.9758 1.8185 1.7316 2.3111 -1.31%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 991.79 650.56 659.28 677.61 590.36 493.96 523.46 11.23%
EPS 15.17 5.81 7.81 26.95 27.68 30.07 47.01 -17.17%
DPS 0.00 0.00 5.00 10.00 10.00 129.96 145.01 -
NAPS 2.1346 1.9829 1.9248 1.9758 1.8176 1.7308 2.3105 -1.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.00 2.37 2.66 3.00 4.72 5.26 2.05 -
P/RPS 0.20 0.36 0.40 0.44 0.80 1.06 0.39 -10.52%
P/EPS 13.19 40.79 34.05 11.13 17.04 17.48 4.36 20.25%
EY 7.58 2.45 2.94 8.98 5.87 5.72 22.94 -16.84%
DY 0.00 0.00 1.88 3.33 2.12 24.71 70.73 -
P/NAPS 0.94 1.20 1.38 1.52 2.60 3.04 0.89 0.91%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 27/04/10 21/04/09 -
Price 2.03 2.37 2.70 2.94 4.50 5.15 2.18 -
P/RPS 0.20 0.36 0.41 0.43 0.76 1.04 0.42 -11.62%
P/EPS 13.38 40.79 34.56 10.91 16.25 17.12 4.64 19.29%
EY 7.47 2.45 2.89 9.17 6.15 5.84 21.57 -16.19%
DY 0.00 0.00 1.85 3.40 2.22 25.24 66.51 -
P/NAPS 0.95 1.20 1.40 1.49 2.47 2.97 0.94 0.17%

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