[CCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 28.11%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 871,761 965,877 1,091,476 1,119,392 807,872 835,232 836,790 2.75%
PBT 38,391 49,837 55,832 100,888 87,806 97,041 95,502 -45.44%
Tax -14,087 -14,173 -16,478 -27,268 -30,342 -32,282 -35,522 -45.93%
NP 24,304 35,664 39,354 73,620 57,464 64,758 59,980 -45.15%
-
NP to SH 24,304 35,664 39,354 73,620 57,464 64,758 59,980 -45.15%
-
Tax Rate 36.69% 28.44% 29.51% 27.03% 34.56% 33.27% 37.20% -
Total Cost 847,457 930,213 1,052,122 1,045,772 750,408 770,473 776,810 5.95%
-
Net Worth 360,391 662,297 665,606 588,347 663,873 630,351 624,177 -30.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 434,561 19,609 29,412 - 39,196 19,595 29,382 499.58%
Div Payout % 1,788.03% 54.99% 74.74% - 68.21% 30.26% 48.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 360,391 662,297 665,606 588,347 663,873 630,351 624,177 -30.59%
NOSH 98,317 98,049 98,041 98,057 97,991 97,979 97,942 0.25%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.79% 3.69% 3.61% 6.58% 7.11% 7.75% 7.17% -
ROE 6.74% 5.38% 5.91% 12.51% 8.66% 10.27% 9.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 886.68 985.09 1,113.28 1,141.56 824.43 852.46 854.37 2.49%
EPS 24.72 36.37 40.14 75.08 58.65 66.11 61.24 -45.29%
DPS 442.00 20.00 30.00 0.00 40.00 20.00 30.00 498.05%
NAPS 3.6656 6.7547 6.789 6.00 6.7748 6.4335 6.3729 -30.76%
Adjusted Per Share Value based on latest NOSH - 98,057
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 865.31 958.73 1,083.40 1,111.11 801.90 829.06 830.60 2.75%
EPS 24.12 35.40 39.06 73.08 57.04 64.28 59.54 -45.16%
DPS 431.35 19.46 29.20 0.00 38.91 19.45 29.17 499.51%
NAPS 3.5773 6.574 6.6068 5.84 6.5896 6.2569 6.1956 -30.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.06 5.40 5.10 4.88 4.20 4.46 5.00 -
P/RPS 0.35 0.55 0.46 0.43 0.51 0.52 0.59 -29.33%
P/EPS 12.38 14.85 12.71 6.50 7.16 6.75 8.16 31.93%
EY 8.08 6.74 7.87 15.38 13.96 14.82 12.25 -24.16%
DY 144.44 3.70 5.88 0.00 9.52 4.48 6.00 728.91%
P/NAPS 0.83 0.80 0.75 0.81 0.62 0.69 0.78 4.21%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 28/10/03 28/07/03 05/05/03 24/02/03 25/11/02 31/07/02 -
Price 3.36 5.25 5.25 4.70 4.24 4.60 4.94 -
P/RPS 0.38 0.53 0.47 0.41 0.51 0.54 0.58 -24.50%
P/EPS 13.59 14.43 13.08 6.26 7.23 6.96 8.07 41.41%
EY 7.36 6.93 7.65 15.97 13.83 14.37 12.40 -29.30%
DY 131.55 3.81 5.71 0.00 9.43 4.35 6.07 672.97%
P/NAPS 0.92 0.78 0.77 0.78 0.63 0.72 0.78 11.60%

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