[CCB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -19.13%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,119,392 807,872 835,232 836,790 889,312 740,772 749,552 30.68%
PBT 100,888 87,806 97,041 95,502 111,168 96,977 122,221 -12.01%
Tax -27,268 -30,342 -32,282 -35,522 -36,996 -35,581 -40,066 -22.64%
NP 73,620 57,464 64,758 59,980 74,172 61,396 82,154 -7.05%
-
NP to SH 73,620 57,464 64,758 59,980 74,172 61,396 82,154 -7.05%
-
Tax Rate 27.03% 34.56% 33.27% 37.20% 33.28% 36.69% 32.78% -
Total Cost 1,045,772 750,408 770,473 776,810 815,140 679,376 667,397 34.94%
-
Net Worth 588,347 663,873 630,351 624,177 594,286 575,224 596,788 -0.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 39,196 19,595 29,382 - 39,136 - -
Div Payout % - 68.21% 30.26% 48.99% - 63.75% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 588,347 663,873 630,351 624,177 594,286 575,224 596,788 -0.94%
NOSH 98,057 97,991 97,979 97,942 97,903 97,842 97,834 0.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.58% 7.11% 7.75% 7.17% 8.34% 8.29% 10.96% -
ROE 12.51% 8.66% 10.27% 9.61% 12.48% 10.67% 13.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,141.56 824.43 852.46 854.37 908.35 757.11 766.14 30.48%
EPS 75.08 58.65 66.11 61.24 75.76 62.75 83.97 -7.19%
DPS 0.00 40.00 20.00 30.00 0.00 40.00 0.00 -
NAPS 6.00 6.7748 6.4335 6.3729 6.0701 5.8791 6.10 -1.09%
Adjusted Per Share Value based on latest NOSH - 97,921
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,111.11 801.90 829.06 830.60 882.74 735.29 744.01 30.68%
EPS 73.08 57.04 64.28 59.54 73.62 60.94 81.55 -7.05%
DPS 0.00 38.91 19.45 29.17 0.00 38.85 0.00 -
NAPS 5.84 6.5896 6.2569 6.1956 5.8989 5.7097 5.9238 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.88 4.20 4.46 5.00 5.70 5.20 4.66 -
P/RPS 0.43 0.51 0.52 0.59 0.63 0.69 0.61 -20.81%
P/EPS 6.50 7.16 6.75 8.16 7.52 8.29 5.55 11.11%
EY 15.38 13.96 14.82 12.25 13.29 12.07 18.02 -10.03%
DY 0.00 9.52 4.48 6.00 0.00 7.69 0.00 -
P/NAPS 0.81 0.62 0.69 0.78 0.94 0.88 0.76 4.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 -
Price 4.70 4.24 4.60 4.94 5.80 5.50 4.90 -
P/RPS 0.41 0.51 0.54 0.58 0.64 0.73 0.64 -25.70%
P/EPS 6.26 7.23 6.96 8.07 7.66 8.76 5.84 4.74%
EY 15.97 13.83 14.37 12.40 13.06 11.41 17.14 -4.60%
DY 0.00 9.43 4.35 6.07 0.00 7.27 0.00 -
P/NAPS 0.78 0.63 0.72 0.78 0.96 0.94 0.80 -1.67%

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