[CCB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.09%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 664,192 648,341 645,468 674,948 682,657 674,691 644,545 2.02%
PBT 6,951 18,112 25,847 33,083 35,041 34,226 35,085 -65.98%
Tax 919 -1,949 -2,642 -7,857 -7,890 -7,605 -10,267 -
NP 7,870 16,163 23,205 25,226 27,151 26,621 24,818 -53.46%
-
NP to SH 7,870 16,163 23,205 25,226 27,151 26,621 24,818 -53.46%
-
Tax Rate -13.22% 10.76% 10.22% 23.75% 22.52% 22.22% 29.26% -
Total Cost 656,322 632,178 622,263 649,722 655,506 648,070 619,727 3.89%
-
Net Worth 193,913 193,833 195,616 197,722 199,051 191,583 186,287 2.70%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,037 5,037 10,077 10,077 10,075 10,075 10,076 -36.98%
Div Payout % 64.01% 31.17% 43.43% 39.95% 37.11% 37.85% 40.60% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 193,913 193,833 195,616 197,722 199,051 191,583 186,287 2.70%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,696 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.18% 2.49% 3.60% 3.74% 3.98% 3.95% 3.85% -
ROE 4.06% 8.34% 11.86% 12.76% 13.64% 13.90% 13.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 659.28 643.55 640.69 669.96 677.61 669.36 640.09 1.98%
EPS 7.81 16.04 23.03 25.04 26.95 26.41 24.65 -53.49%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 10.00 -36.97%
NAPS 1.9248 1.924 1.9417 1.9626 1.9758 1.9007 1.85 2.67%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 659.28 643.55 640.69 669.96 677.61 669.70 639.78 2.01%
EPS 7.81 16.04 23.03 25.04 26.95 26.42 24.63 -53.46%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 10.00 -36.97%
NAPS 1.9248 1.924 1.9417 1.9626 1.9758 1.9017 1.8491 2.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.66 2.84 2.86 3.09 3.00 3.20 3.28 -
P/RPS 0.40 0.44 0.45 0.46 0.44 0.48 0.51 -14.94%
P/EPS 34.05 17.70 12.42 12.34 11.13 12.12 13.31 86.94%
EY 2.94 5.65 8.05 8.10 8.98 8.25 7.51 -46.45%
DY 1.88 1.76 3.50 3.24 3.33 3.13 3.05 -27.55%
P/NAPS 1.38 1.48 1.47 1.57 1.52 1.68 1.77 -15.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 19/04/13 22/02/13 30/10/12 23/07/12 20/04/12 16/02/12 28/10/11 -
Price 2.70 2.77 2.80 3.07 2.94 3.19 3.37 -
P/RPS 0.41 0.43 0.44 0.46 0.43 0.48 0.53 -15.71%
P/EPS 34.56 17.27 12.16 12.26 10.91 12.08 13.67 85.47%
EY 2.89 5.79 8.23 8.16 9.17 8.28 7.31 -46.10%
DY 1.85 1.81 3.57 3.26 3.40 3.13 2.97 -27.04%
P/NAPS 1.40 1.44 1.44 1.56 1.49 1.68 1.82 -16.03%

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