[CCIB] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[CCIB] CC INTERNATIONAL BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 38.61%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
CCIB's Result
CCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 44,940 39,878 37,848 27,544 27,520 24,502 24,972 21.61%
PBT 8,588 9,081 7,226 4,925 8,394 6,233 7,310 5.51%
Tax -1,600 -1,848 -2,198 -1,183 -1,680 -913 -1,278 7.77%
NP 6,988 7,233 5,028 3,742 6,714 5,320 6,032 5.02%
-
NP to SH 6,834 6,440 4,646 3,679 6,718 5,313 6,032 4.24%
-
Tax Rate 18.63% 20.35% 30.42% 24.02% 20.01% 14.65% 17.48% -
Total Cost 37,952 32,645 32,820 23,802 20,806 19,182 18,940 26.04%
-
Net Worth 84,386 72,838 47,308 49,554 46,670 38,232 0 -
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - 42 76 38 - 69 - -
Div Payout % - 0.66% 1.65% 1.05% - 1.31% - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 84,386 72,838 47,308 49,554 46,670 38,232 0 -
NOSH 479,695 479,695 386,237 386,237 386,237 347,254 346,666 11.42%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 15.55% 18.14% 13.28% 13.59% 24.40% 21.71% 24.16% -
ROE 8.10% 8.84% 9.82% 7.42% 14.39% 13.90% 0.00% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 9.39 9.33 9.88 7.13 7.89 7.06 7.20 9.24%
EPS 1.42 1.51 1.22 1.00 1.92 1.53 1.74 -6.54%
DPS 0.00 0.01 0.02 0.01 0.00 0.02 0.00 -
NAPS 0.1764 0.1705 0.1235 0.1283 0.1338 0.1101 0.00 -
Adjusted Per Share Value based on latest NOSH - 479,695
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 9.37 8.31 7.89 5.74 5.74 5.11 5.21 21.58%
EPS 1.42 1.34 0.97 0.77 1.40 1.11 1.26 4.06%
DPS 0.00 0.01 0.02 0.01 0.00 0.01 0.00 -
NAPS 0.1759 0.1518 0.0986 0.1033 0.0973 0.0797 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 - - -
Price 0.35 0.35 0.35 0.44 0.365 0.00 0.00 -
P/RPS 3.73 3.75 3.54 6.17 4.63 0.00 0.00 -
P/EPS 24.50 23.22 28.86 46.19 18.95 0.00 0.00 -
EY 4.08 4.31 3.47 2.16 5.28 0.00 0.00 -
DY 0.00 0.03 0.06 0.02 0.00 0.00 0.00 -
P/NAPS 1.98 2.05 2.83 3.43 2.73 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 23/08/24 26/02/24 24/08/23 28/02/23 26/08/22 - - -
Price 0.34 0.35 0.35 0.44 0.45 0.00 0.00 -
P/RPS 3.62 3.75 3.54 6.17 5.70 0.00 0.00 -
P/EPS 23.80 23.22 28.86 46.19 23.36 0.00 0.00 -
EY 4.20 4.31 3.47 2.16 4.28 0.00 0.00 -
DY 0.00 0.03 0.06 0.02 0.00 0.00 0.00 -
P/NAPS 1.93 2.05 2.83 3.43 3.36 0.00 0.00 -

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