[CCB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -24.27%
YoY- 212.22%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 380,255 422,746 315,138 387,626 456,919 472,359 263,120 27.73%
PBT 11,687 22,807 12,930 13,760 18,830 26,341 9,594 14.01%
Tax -3,401 -3,134 -3,428 -3,566 -5,369 -4,514 -2,951 9.89%
NP 8,286 19,673 9,502 10,194 13,461 21,827 6,643 15.82%
-
NP to SH 8,286 19,673 9,502 10,194 13,461 21,827 6,643 15.82%
-
Tax Rate 29.10% 13.74% 26.51% 25.92% 28.51% 17.14% 30.76% -
Total Cost 371,969 403,073 305,636 377,432 443,458 450,532 256,477 28.03%
-
Net Worth 292,956 284,665 270,036 260,526 250,341 236,871 215,050 22.81%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 50 - - - -
Div Payout % - - - 0.49% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 292,956 284,665 270,036 260,526 250,341 236,871 215,050 22.81%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.18% 4.65% 3.02% 2.63% 2.95% 4.62% 2.52% -
ROE 2.83% 6.91% 3.52% 3.91% 5.38% 9.21% 3.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 377.44 419.62 312.81 384.76 453.54 468.87 261.17 27.73%
EPS 8.22 19.53 9.43 10.12 13.36 21.67 6.59 15.82%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.9079 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 22.81%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 377.44 419.62 312.81 384.76 453.54 468.87 261.17 27.73%
EPS 8.22 19.53 9.43 10.12 13.36 21.67 6.59 15.82%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.9079 2.8256 2.6804 2.586 2.4849 2.3512 2.1346 22.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.14 3.12 3.43 3.38 2.66 2.46 2.00 -
P/RPS 0.83 0.74 1.10 0.88 0.59 0.52 0.77 5.11%
P/EPS 38.18 15.98 36.37 33.40 19.91 11.35 30.33 16.53%
EY 2.62 6.26 2.75 2.99 5.02 8.81 3.30 -14.22%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.28 1.31 1.07 1.05 0.94 9.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/11/16 25/07/16 19/04/16 22/02/16 29/10/15 23/07/15 23/04/15 -
Price 3.35 3.48 3.59 3.76 3.39 3.46 2.03 -
P/RPS 0.89 0.83 1.15 0.98 0.75 0.74 0.78 9.16%
P/EPS 40.73 17.82 38.06 37.16 25.37 15.97 30.79 20.44%
EY 2.46 5.61 2.63 2.69 3.94 6.26 3.25 -16.90%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.34 1.45 1.36 1.47 0.95 13.54%

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