[CCB] YoY TTM 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- 28.86%
YoY- 569.07%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,591,945 1,407,981 1,505,765 1,474,413 803,742 640,246 645,468 16.22%
PBT 361 7,992 61,184 59,229 9,000 1,537 25,847 -50.91%
Tax 458 -334 -13,529 -14,033 -2,245 2,303 -2,642 -
NP 819 7,658 47,655 45,196 6,755 3,840 23,205 -42.71%
-
NP to SH 819 7,658 47,655 45,196 6,755 3,840 23,205 -42.71%
-
Tax Rate -126.87% 4.18% 22.11% 23.69% 24.94% -149.84% 10.22% -
Total Cost 1,591,126 1,400,323 1,458,110 1,429,217 796,987 636,406 622,263 16.92%
-
Net Worth 290,296 295,575 292,956 250,341 205,136 198,387 195,616 6.79%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 5,037 50 - - - 10,077 -
Div Payout % - 65.78% 0.11% - - - 43.43% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 290,296 295,575 292,956 250,341 205,136 198,387 195,616 6.79%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.05% 0.54% 3.16% 3.07% 0.84% 0.60% 3.60% -
ROE 0.28% 2.59% 16.27% 18.05% 3.29% 1.94% 11.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,580.17 1,397.57 1,494.63 1,463.51 797.80 635.51 640.69 16.22%
EPS 0.81 7.60 47.30 44.86 6.71 3.81 23.03 -42.74%
DPS 0.00 5.00 0.05 0.00 0.00 0.00 10.00 -
NAPS 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 6.79%
Adjusted Per Share Value based on latest NOSH - 100,745
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,580.17 1,397.57 1,494.63 1,463.51 797.80 635.51 640.69 16.22%
EPS 0.81 7.60 47.30 44.86 6.71 3.81 23.03 -42.74%
DPS 0.00 5.00 0.05 0.00 0.00 0.00 10.00 -
NAPS 2.8815 2.9339 2.9079 2.4849 2.0362 1.9692 1.9417 6.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.82 2.23 3.14 2.66 2.25 2.42 2.86 -
P/RPS 0.12 0.16 0.21 0.18 0.28 0.38 0.45 -19.76%
P/EPS 223.88 29.34 6.64 5.93 33.56 63.49 12.42 61.89%
EY 0.45 3.41 15.06 16.87 2.98 1.58 8.05 -38.15%
DY 0.00 2.24 0.02 0.00 0.00 0.00 3.50 -
P/NAPS 0.63 0.76 1.08 1.07 1.10 1.23 1.47 -13.16%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 02/11/18 06/11/17 01/11/16 29/10/15 29/10/14 31/10/13 30/10/12 -
Price 1.88 2.24 3.35 3.39 2.14 2.49 2.80 -
P/RPS 0.12 0.16 0.22 0.23 0.27 0.39 0.44 -19.46%
P/EPS 231.26 29.47 7.08 7.56 31.92 65.33 12.16 63.34%
EY 0.43 3.39 14.12 13.23 3.13 1.53 8.23 -38.84%
DY 0.00 2.23 0.01 0.00 0.00 0.00 3.57 -
P/NAPS 0.65 0.76 1.15 1.36 1.05 1.26 1.44 -12.41%

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