[CCB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.85%
YoY- -57.71%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 764,700 783,164 777,268 871,761 965,877 1,091,476 1,119,392 -22.37%
PBT 31,314 40,450 33,892 38,391 49,837 55,832 100,888 -54.05%
Tax -12,073 -14,370 -9,892 -14,087 -14,173 -16,478 -27,268 -41.82%
NP 19,241 26,080 24,000 24,304 35,664 39,354 73,620 -59.02%
-
NP to SH 19,241 26,080 24,000 24,304 35,664 39,354 73,620 -59.02%
-
Tax Rate 38.55% 35.53% 29.19% 36.69% 28.44% 29.51% 27.03% -
Total Cost 745,458 757,084 753,268 847,457 930,213 1,052,122 1,045,772 -20.15%
-
Net Worth 370,585 372,367 373,261 360,391 662,297 665,606 588,347 -26.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,716 10,074 - 434,561 19,609 29,412 - -
Div Payout % 34.91% 38.63% - 1,788.03% 54.99% 74.74% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,585 372,367 373,261 360,391 662,297 665,606 588,347 -26.45%
NOSH 100,746 100,748 100,761 98,317 98,049 98,041 98,057 1.81%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.52% 3.33% 3.09% 2.79% 3.69% 3.61% 6.58% -
ROE 5.19% 7.00% 6.43% 6.74% 5.38% 5.91% 12.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 759.03 777.34 771.39 886.68 985.09 1,113.28 1,141.56 -23.76%
EPS 19.09 25.88 23.84 24.72 36.37 40.14 75.08 -59.76%
DPS 6.67 10.00 0.00 442.00 20.00 30.00 0.00 -
NAPS 3.6784 3.696 3.7044 3.6656 6.7547 6.789 6.00 -27.76%
Adjusted Per Share Value based on latest NOSH - 98,152
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 759.05 777.37 771.52 865.31 958.73 1,083.40 1,111.11 -22.37%
EPS 19.10 25.89 23.82 24.12 35.40 39.06 73.08 -59.02%
DPS 6.67 10.00 0.00 431.35 19.46 29.20 0.00 -
NAPS 3.6784 3.6961 3.705 3.5773 6.574 6.6068 5.84 -26.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.20 3.26 3.36 3.06 5.40 5.10 4.88 -
P/RPS 0.42 0.42 0.44 0.35 0.55 0.46 0.43 -1.55%
P/EPS 16.75 12.59 14.11 12.38 14.85 12.71 6.50 87.63%
EY 5.97 7.94 7.09 8.08 6.74 7.87 15.38 -46.69%
DY 2.08 3.07 0.00 144.44 3.70 5.88 0.00 -
P/NAPS 0.87 0.88 0.91 0.83 0.80 0.75 0.81 4.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 02/08/04 12/05/04 18/02/04 28/10/03 28/07/03 05/05/03 -
Price 3.20 3.26 3.30 3.36 5.25 5.25 4.70 -
P/RPS 0.42 0.42 0.43 0.38 0.53 0.47 0.41 1.61%
P/EPS 16.75 12.59 13.85 13.59 14.43 13.08 6.26 92.38%
EY 5.97 7.94 7.22 7.36 6.93 7.65 15.97 -48.01%
DY 2.08 3.07 0.00 131.55 3.81 5.71 0.00 -
P/NAPS 0.87 0.88 0.89 0.92 0.78 0.77 0.78 7.53%

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