[CCB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
19-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.31%
YoY- -71.01%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,632,042 999,179 655,404 664,192 682,657 594,758 497,641 21.86%
PBT 71,861 22,543 4,457 6,951 35,041 36,147 40,169 10.16%
Tax -16,877 -7,263 1,397 919 -7,890 -8,263 -9,874 9.33%
NP 54,984 15,280 5,854 7,870 27,151 27,884 30,295 10.43%
-
NP to SH 54,984 15,280 5,854 7,870 27,151 27,884 30,295 10.43%
-
Tax Rate 23.49% 32.22% -31.34% -13.22% 22.52% 22.86% 24.58% -
Total Cost 1,577,058 983,899 649,550 656,322 655,506 566,874 467,346 22.44%
-
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 50 - - 5,037 10,075 10,074 130,927 -73.03%
Div Payout % 0.09% - - 64.01% 37.11% 36.13% 432.18% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 270,036 215,050 199,767 193,913 199,051 183,110 174,372 7.55%
NOSH 100,745 100,745 100,745 100,745 100,745 100,693 100,700 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.37% 1.53% 0.89% 1.18% 3.98% 4.69% 6.09% -
ROE 20.36% 7.11% 2.93% 4.06% 13.64% 15.23% 17.37% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,619.97 991.79 650.56 659.28 677.61 590.66 494.18 21.85%
EPS 54.58 15.17 5.81 7.81 26.95 27.69 30.08 10.42%
DPS 0.05 0.00 0.00 5.00 10.00 10.00 130.00 -73.00%
NAPS 2.6804 2.1346 1.9829 1.9248 1.9758 1.8185 1.7316 7.54%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,619.97 991.79 650.56 659.28 677.61 590.36 493.96 21.86%
EPS 54.58 15.17 5.81 7.81 26.95 27.68 30.07 10.43%
DPS 0.05 0.00 0.00 5.00 10.00 10.00 129.96 -72.99%
NAPS 2.6804 2.1346 1.9829 1.9248 1.9758 1.8176 1.7308 7.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.43 2.00 2.37 2.66 3.00 4.72 5.26 -
P/RPS 0.21 0.20 0.36 0.40 0.44 0.80 1.06 -23.62%
P/EPS 6.28 13.19 40.79 34.05 11.13 17.04 17.48 -15.67%
EY 15.91 7.58 2.45 2.94 8.98 5.87 5.72 18.57%
DY 0.01 0.00 0.00 1.88 3.33 2.12 24.71 -72.77%
P/NAPS 1.28 0.94 1.20 1.38 1.52 2.60 3.04 -13.41%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 23/04/15 23/04/14 19/04/13 20/04/12 20/04/11 27/04/10 -
Price 3.59 2.03 2.37 2.70 2.94 4.50 5.15 -
P/RPS 0.22 0.20 0.36 0.41 0.43 0.76 1.04 -22.79%
P/EPS 6.58 13.38 40.79 34.56 10.91 16.25 17.12 -14.71%
EY 15.20 7.47 2.45 2.89 9.17 6.15 5.84 17.26%
DY 0.01 0.00 0.00 1.85 3.40 2.22 25.24 -72.86%
P/NAPS 1.34 0.95 1.20 1.40 1.49 2.47 2.97 -12.41%

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