[CCB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -38.33%
YoY- 303.14%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 422,746 315,138 387,626 456,919 472,359 263,120 282,015 31.01%
PBT 22,807 12,930 13,760 18,830 26,341 9,594 4,464 196.93%
Tax -3,134 -3,428 -3,566 -5,369 -4,514 -2,951 -1,199 89.86%
NP 19,673 9,502 10,194 13,461 21,827 6,643 3,265 231.48%
-
NP to SH 19,673 9,502 10,194 13,461 21,827 6,643 3,265 231.48%
-
Tax Rate 13.74% 26.51% 25.92% 28.51% 17.14% 30.76% 26.86% -
Total Cost 403,073 305,636 377,432 443,458 450,532 256,477 278,750 27.90%
-
Net Worth 284,665 270,036 260,526 250,341 236,871 215,050 208,401 23.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 50 - - - - -
Div Payout % - - 0.49% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 284,665 270,036 260,526 250,341 236,871 215,050 208,401 23.13%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.65% 3.02% 2.63% 2.95% 4.62% 2.52% 1.16% -
ROE 6.91% 3.52% 3.91% 5.38% 9.21% 3.09% 1.57% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 419.62 312.81 384.76 453.54 468.87 261.17 279.93 31.01%
EPS 19.53 9.43 10.12 13.36 21.67 6.59 3.24 231.57%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 2.0686 23.13%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 419.62 312.81 384.76 453.54 468.87 261.17 279.93 31.01%
EPS 19.53 9.43 10.12 13.36 21.67 6.59 3.24 231.57%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 2.0686 23.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.12 3.43 3.38 2.66 2.46 2.00 1.92 -
P/RPS 0.74 1.10 0.88 0.59 0.52 0.77 0.69 4.77%
P/EPS 15.98 36.37 33.40 19.91 11.35 30.33 59.24 -58.28%
EY 6.26 2.75 2.99 5.02 8.81 3.30 1.69 139.59%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.28 1.31 1.07 1.05 0.94 0.93 11.85%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/07/16 19/04/16 22/02/16 29/10/15 23/07/15 23/04/15 13/02/15 -
Price 3.48 3.59 3.76 3.39 3.46 2.03 1.99 -
P/RPS 0.83 1.15 0.98 0.75 0.74 0.78 0.71 10.98%
P/EPS 17.82 38.06 37.16 25.37 15.97 30.79 61.40 -56.19%
EY 5.61 2.63 2.69 3.94 6.26 3.25 1.63 128.12%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.45 1.36 1.47 0.95 0.96 17.98%

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