[CCB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.97%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,091,476 1,119,392 807,872 835,232 836,790 889,312 740,772 29.57%
PBT 55,832 100,888 87,806 97,041 95,502 111,168 96,977 -30.86%
Tax -16,478 -27,268 -30,342 -32,282 -35,522 -36,996 -35,581 -40.22%
NP 39,354 73,620 57,464 64,758 59,980 74,172 61,396 -25.71%
-
NP to SH 39,354 73,620 57,464 64,758 59,980 74,172 61,396 -25.71%
-
Tax Rate 29.51% 27.03% 34.56% 33.27% 37.20% 33.28% 36.69% -
Total Cost 1,052,122 1,045,772 750,408 770,473 776,810 815,140 679,376 33.96%
-
Net Worth 665,606 588,347 663,873 630,351 624,177 594,286 575,224 10.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 29,412 - 39,196 19,595 29,382 - 39,136 -17.38%
Div Payout % 74.74% - 68.21% 30.26% 48.99% - 63.75% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 665,606 588,347 663,873 630,351 624,177 594,286 575,224 10.24%
NOSH 98,041 98,057 97,991 97,979 97,942 97,903 97,842 0.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.61% 6.58% 7.11% 7.75% 7.17% 8.34% 8.29% -
ROE 5.91% 12.51% 8.66% 10.27% 9.61% 12.48% 10.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,113.28 1,141.56 824.43 852.46 854.37 908.35 757.11 29.40%
EPS 40.14 75.08 58.65 66.11 61.24 75.76 62.75 -25.81%
DPS 30.00 0.00 40.00 20.00 30.00 0.00 40.00 -17.49%
NAPS 6.789 6.00 6.7748 6.4335 6.3729 6.0701 5.8791 10.09%
Adjusted Per Share Value based on latest NOSH - 97,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,083.40 1,111.11 801.90 829.06 830.60 882.74 735.29 29.57%
EPS 39.06 73.08 57.04 64.28 59.54 73.62 60.94 -25.72%
DPS 29.20 0.00 38.91 19.45 29.17 0.00 38.85 -17.37%
NAPS 6.6068 5.84 6.5896 6.2569 6.1956 5.8989 5.7097 10.24%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.10 4.88 4.20 4.46 5.00 5.70 5.20 -
P/RPS 0.46 0.43 0.51 0.52 0.59 0.63 0.69 -23.74%
P/EPS 12.71 6.50 7.16 6.75 8.16 7.52 8.29 33.06%
EY 7.87 15.38 13.96 14.82 12.25 13.29 12.07 -24.86%
DY 5.88 0.00 9.52 4.48 6.00 0.00 7.69 -16.42%
P/NAPS 0.75 0.81 0.62 0.69 0.78 0.94 0.88 -10.13%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/07/03 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 -
Price 5.25 4.70 4.24 4.60 4.94 5.80 5.50 -
P/RPS 0.47 0.41 0.51 0.54 0.58 0.64 0.73 -25.49%
P/EPS 13.08 6.26 7.23 6.96 8.07 7.66 8.76 30.73%
EY 7.65 15.97 13.83 14.37 12.40 13.06 11.41 -23.45%
DY 5.71 0.00 9.43 4.35 6.07 0.00 7.27 -14.91%
P/NAPS 0.77 0.78 0.63 0.72 0.78 0.96 0.94 -12.48%

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