[CCB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -25.27%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 835,232 836,790 889,312 740,772 749,552 709,122 600,432 24.58%
PBT 97,041 95,502 111,168 96,977 122,221 113,022 75,564 18.13%
Tax -32,282 -35,522 -36,996 -35,581 -40,066 -34,698 -20,920 33.50%
NP 64,758 59,980 74,172 61,396 82,154 78,324 54,644 11.97%
-
NP to SH 64,758 59,980 74,172 61,396 82,154 78,324 54,644 11.97%
-
Tax Rate 33.27% 37.20% 33.28% 36.69% 32.78% 30.70% 27.69% -
Total Cost 770,473 776,810 815,140 679,376 667,397 630,798 545,788 25.81%
-
Net Worth 630,351 624,177 594,286 575,224 596,788 572,520 558,319 8.41%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 19,595 29,382 - 39,136 - 29,349 - -
Div Payout % 30.26% 48.99% - 63.75% - 37.47% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 630,351 624,177 594,286 575,224 596,788 572,520 558,319 8.41%
NOSH 97,979 97,942 97,903 97,842 97,834 97,831 97,858 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.75% 7.17% 8.34% 8.29% 10.96% 11.05% 9.10% -
ROE 10.27% 9.61% 12.48% 10.67% 13.77% 13.68% 9.79% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 852.46 854.37 908.35 757.11 766.14 724.84 613.57 24.48%
EPS 66.11 61.24 75.76 62.75 83.97 80.06 55.84 11.90%
DPS 20.00 30.00 0.00 40.00 0.00 30.00 0.00 -
NAPS 6.4335 6.3729 6.0701 5.8791 6.10 5.8521 5.7054 8.32%
Adjusted Per Share Value based on latest NOSH - 95,652
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 829.06 830.60 882.74 735.29 744.01 703.88 595.99 24.58%
EPS 64.28 59.54 73.62 60.94 81.55 77.74 54.24 11.97%
DPS 19.45 29.17 0.00 38.85 0.00 29.13 0.00 -
NAPS 6.2569 6.1956 5.8989 5.7097 5.9238 5.6829 5.5419 8.41%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.46 5.00 5.70 5.20 4.66 4.90 4.80 -
P/RPS 0.52 0.59 0.63 0.69 0.61 0.68 0.78 -23.66%
P/EPS 6.75 8.16 7.52 8.29 5.55 6.12 8.60 -14.89%
EY 14.82 12.25 13.29 12.07 18.02 16.34 11.63 17.52%
DY 4.48 6.00 0.00 7.69 0.00 6.12 0.00 -
P/NAPS 0.69 0.78 0.94 0.88 0.76 0.84 0.84 -12.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 02/05/01 -
Price 4.60 4.94 5.80 5.50 4.90 4.62 4.80 -
P/RPS 0.54 0.58 0.64 0.73 0.64 0.64 0.78 -21.72%
P/EPS 6.96 8.07 7.66 8.76 5.84 5.77 8.60 -13.14%
EY 14.37 12.40 13.06 11.41 17.14 17.33 11.63 15.13%
DY 4.35 6.07 0.00 7.27 0.00 6.49 0.00 -
P/NAPS 0.72 0.78 0.96 0.94 0.80 0.79 0.84 -9.75%

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