[CCB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.01%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 623,697 664,192 648,341 645,468 674,948 682,657 674,691 -5.10%
PBT 2,242 6,951 18,112 25,847 33,083 35,041 34,226 -83.77%
Tax 2,079 919 -1,949 -2,642 -7,857 -7,890 -7,605 -
NP 4,321 7,870 16,163 23,205 25,226 27,151 26,621 -70.27%
-
NP to SH 4,321 7,870 16,163 23,205 25,226 27,151 26,621 -70.27%
-
Tax Rate -92.73% -13.22% 10.76% 10.22% 23.75% 22.52% 22.22% -
Total Cost 619,376 656,322 632,178 622,263 649,722 655,506 648,070 -2.97%
-
Net Worth 194,961 193,913 193,833 195,616 197,722 199,051 191,583 1.17%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 5,037 5,037 10,077 10,077 10,075 10,075 -
Div Payout % - 64.01% 31.17% 43.43% 39.95% 37.11% 37.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 194,961 193,913 193,833 195,616 197,722 199,051 191,583 1.17%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.69% 1.18% 2.49% 3.60% 3.74% 3.98% 3.95% -
ROE 2.22% 4.06% 8.34% 11.86% 12.76% 13.64% 13.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 619.08 659.28 643.55 640.69 669.96 677.61 669.36 -5.07%
EPS 4.29 7.81 16.04 23.03 25.04 26.95 26.41 -70.26%
DPS 0.00 5.00 5.00 10.00 10.00 10.00 10.00 -
NAPS 1.9352 1.9248 1.924 1.9417 1.9626 1.9758 1.9007 1.20%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 619.08 659.28 643.55 640.69 669.96 677.61 669.70 -5.10%
EPS 4.29 7.81 16.04 23.03 25.04 26.95 26.42 -70.26%
DPS 0.00 5.00 5.00 10.00 10.00 10.00 10.00 -
NAPS 1.9352 1.9248 1.924 1.9417 1.9626 1.9758 1.9017 1.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.54 2.66 2.84 2.86 3.09 3.00 3.20 -
P/RPS 0.41 0.40 0.44 0.45 0.46 0.44 0.48 -9.98%
P/EPS 59.22 34.05 17.70 12.42 12.34 11.13 12.12 188.22%
EY 1.69 2.94 5.65 8.05 8.10 8.98 8.25 -65.28%
DY 0.00 1.88 1.76 3.50 3.24 3.33 3.13 -
P/NAPS 1.31 1.38 1.48 1.47 1.57 1.52 1.68 -15.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 19/04/13 22/02/13 30/10/12 23/07/12 20/04/12 16/02/12 -
Price 2.52 2.70 2.77 2.80 3.07 2.94 3.19 -
P/RPS 0.41 0.41 0.43 0.44 0.46 0.43 0.48 -9.98%
P/EPS 58.75 34.56 17.27 12.16 12.26 10.91 12.08 187.32%
EY 1.70 2.89 5.79 8.23 8.16 9.17 8.28 -65.23%
DY 0.00 1.85 1.81 3.57 3.26 3.40 3.13 -
P/NAPS 1.30 1.40 1.44 1.44 1.56 1.49 1.68 -15.72%

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