[CCB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.81%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 807,872 835,232 836,790 889,312 740,772 749,552 709,122 9.05%
PBT 87,806 97,041 95,502 111,168 96,977 122,221 113,022 -15.45%
Tax -30,342 -32,282 -35,522 -36,996 -35,581 -40,066 -34,698 -8.53%
NP 57,464 64,758 59,980 74,172 61,396 82,154 78,324 -18.60%
-
NP to SH 57,464 64,758 59,980 74,172 61,396 82,154 78,324 -18.60%
-
Tax Rate 34.56% 33.27% 37.20% 33.28% 36.69% 32.78% 30.70% -
Total Cost 750,408 770,473 776,810 815,140 679,376 667,397 630,798 12.23%
-
Net Worth 663,873 630,351 624,177 594,286 575,224 596,788 572,520 10.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 39,196 19,595 29,382 - 39,136 - 29,349 21.20%
Div Payout % 68.21% 30.26% 48.99% - 63.75% - 37.47% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 663,873 630,351 624,177 594,286 575,224 596,788 572,520 10.34%
NOSH 97,991 97,979 97,942 97,903 97,842 97,834 97,831 0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.11% 7.75% 7.17% 8.34% 8.29% 10.96% 11.05% -
ROE 8.66% 10.27% 9.61% 12.48% 10.67% 13.77% 13.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 824.43 852.46 854.37 908.35 757.11 766.14 724.84 8.93%
EPS 58.65 66.11 61.24 75.76 62.75 83.97 80.06 -18.68%
DPS 40.00 20.00 30.00 0.00 40.00 0.00 30.00 21.07%
NAPS 6.7748 6.4335 6.3729 6.0701 5.8791 6.10 5.8521 10.22%
Adjusted Per Share Value based on latest NOSH - 97,903
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 801.90 829.06 830.60 882.74 735.29 744.01 703.88 9.05%
EPS 57.04 64.28 59.54 73.62 60.94 81.55 77.74 -18.60%
DPS 38.91 19.45 29.17 0.00 38.85 0.00 29.13 21.22%
NAPS 6.5896 6.2569 6.1956 5.8989 5.7097 5.9238 5.6829 10.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.20 4.46 5.00 5.70 5.20 4.66 4.90 -
P/RPS 0.51 0.52 0.59 0.63 0.69 0.61 0.68 -17.40%
P/EPS 7.16 6.75 8.16 7.52 8.29 5.55 6.12 10.99%
EY 13.96 14.82 12.25 13.29 12.07 18.02 16.34 -9.93%
DY 9.52 4.48 6.00 0.00 7.69 0.00 6.12 34.14%
P/NAPS 0.62 0.69 0.78 0.94 0.88 0.76 0.84 -18.28%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 30/07/01 -
Price 4.24 4.60 4.94 5.80 5.50 4.90 4.62 -
P/RPS 0.51 0.54 0.58 0.64 0.73 0.64 0.64 -14.01%
P/EPS 7.23 6.96 8.07 7.66 8.76 5.84 5.77 16.17%
EY 13.83 14.37 12.40 13.06 11.41 17.14 17.33 -13.92%
DY 9.43 4.35 6.07 0.00 7.27 0.00 6.49 28.19%
P/NAPS 0.63 0.72 0.78 0.96 0.94 0.80 0.79 -13.96%

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