[CCB] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 136.9%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,028,093 1,084,192 1,143,315 1,513,296 1,420,119 1,486,345 1,580,024 -6.90%
PBT 10,846 -10,284 -46,579 28,227 -17,061 48,823 68,525 -26.43%
Tax -6,051 -2,710 7,376 -5,908 4,591 -10,412 -16,400 -15.29%
NP 4,795 -12,994 -39,203 22,319 -12,470 38,411 52,125 -32.78%
-
NP to SH 4,795 -12,994 -39,203 22,319 -12,470 38,411 52,125 -32.78%
-
Tax Rate 55.79% - - 20.93% - 21.33% 23.93% -
Total Cost 1,023,298 1,097,186 1,182,518 1,490,977 1,432,589 1,447,934 1,527,899 -6.45%
-
Net Worth 240,780 235,743 248,840 293,309 270,983 288,514 260,526 -1.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 5,037 50 -
Div Payout % - - - - - 13.12% 0.10% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 240,780 235,743 248,840 293,309 270,983 288,514 260,526 -1.30%
NOSH 100,745 100,745 100,745 100,745 100,745 100,752 100,745 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 0.47% -1.20% -3.43% 1.47% -0.88% 2.58% 3.30% -
ROE 1.99% -5.51% -15.75% 7.61% -4.60% 13.31% 20.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,020.49 1,076.17 1,134.86 1,502.11 1,409.62 1,475.25 1,568.34 -6.90%
EPS 4.76 -12.90 -38.91 22.15 -12.38 38.13 51.74 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.05 -
NAPS 2.39 2.34 2.47 2.9114 2.6898 2.8636 2.586 -1.30%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,020.49 1,076.17 1,134.86 1,502.11 1,409.62 1,475.35 1,568.34 -6.90%
EPS 4.76 -12.90 -38.91 22.15 -12.38 38.13 51.74 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.05 -
NAPS 2.39 2.34 2.47 2.9114 2.6898 2.8638 2.586 -1.30%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.14 1.75 2.10 1.53 2.18 3.00 3.38 -
P/RPS 0.21 0.16 0.19 0.10 0.15 0.20 0.22 -0.77%
P/EPS 44.96 -13.57 -5.40 6.91 -17.61 7.87 6.53 37.88%
EY 2.22 -7.37 -18.53 14.48 -5.68 12.71 15.31 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.01 -
P/NAPS 0.90 0.75 0.85 0.53 0.81 1.05 1.31 -6.05%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 26/02/19 28/02/18 22/02/17 22/02/16 -
Price 2.17 1.62 1.66 1.58 2.06 3.10 3.76 -
P/RPS 0.21 0.15 0.15 0.11 0.15 0.21 0.24 -2.19%
P/EPS 45.59 -12.56 -4.27 7.13 -16.64 8.13 7.27 35.75%
EY 2.19 -7.96 -23.44 14.02 -6.01 12.30 13.76 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.01 -
P/NAPS 0.91 0.69 0.67 0.54 0.77 1.08 1.45 -7.46%

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